Airbnb Investor Score
$8,613
Annual Profit
764.3%
Cap Rate
190.9%
Cash on Cash
$25,713
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 73% occupancy.Projected nightly rate is $110/night at 60% occupancy.
Top 46% of comparables
Top 44% 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.
$24,540
Avg annual revenue
60%
Avg occupancy rate
$110
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$8,614
Profit
Revenue
$25,713
Operating Expenses
$17,023
Operating Income
$8,690
Mortgage & Taxes
$77
Profit (Cash Flow)
$8,614
$4,512
Cash Investment
Down Payment
$227
Renos & Furnishing
$4,250
Closing Costs
$34
Total
$4,512
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
190.92%
Cap Rate
764.33%
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
$54
Deductible property tax
$11
Your total deduction
-$7,915
Your adjusted annual income
$150,000 - -$7,915 = $157,915
Taxes on $157,915 (30%)
$47,374
Your old tax bill
$45,000
Your new tax bill
$47,374
Estimated tax savings
-$2,374
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:
-
Year built:
-
Size:
586 sqft
Type:
APARTMENT
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 586 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan
- View: -
- Parking: Off Street, Parking Lot, Other
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Oven, Range, Refrigerator, Washer
- Price per square foot: $1
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Bedichek Middle School with 2/10 star rating
- High School: Crockett High School with 4/10 star rating