Airbnb Investor Score
$24,339
Annual Profit
17.9%
Cap Rate
62.8%
Cash on Cash
$60,682
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 65% occupancy.Projected nightly rate is $234/night at 71% occupancy.
Top 58% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$62,674
Avg annual revenue
71%
Avg occupancy rate
$234
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$130k
$180k
Sign up to see the data on 40 all comparables
$36,945
Profit
Revenue
$60,682
Operating Expenses
$21,569
Operating Income
$39,113
Mortgage & Taxes
$2,168
Profit (Cash Flow)
$36,945
$52,300
Cash Investment
Down Payment
$43,800
Renos & Furnishing
$8,500
Total
$52,300
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
62.75%
Cap Rate
17.85%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$10,394
Deductible property tax
$2,168
Your total deduction
-$1,471
Your adjusted annual income
$150,000 - -$1,471 = $151,471
Taxes on $151,471 (30%)
$45,441
Your old tax bill
$45,000
Your new tax bill
$45,441
Estimated tax savings
-$441
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
4.11 sqft
Year built:
1966
Size:
800 sqft
Type:
APARTMENT
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 2
- Lot size: 4.11 sqft
- Building area: 800 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Refrigeration
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $140
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13152014
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $21,338,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Coronado High School with 8/10 star rating