Airbnb Investor Score
$9,299
Annual Profit
8.1%
Cap Rate
5.6%
Cash on Cash
$78,487
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $376/night at 54% occupancy.Projected nightly rate is $377/night at 57% occupancy.
Top 51% of comparables
Top 23% 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.
$76,670
Avg annual revenue
57%
Avg occupancy rate
$377
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$90k
$150k
$215k
Sign up to see the data on 40 all comparables
$9,300
Profit
Revenue
$78,487
Operating Expenses
$23,883
Operating Income
$54,604
Mortgage & Taxes
$45,304
Profit (Cash Flow)
$9,300
$167,218
Cash Investment
Down Payment
$134,320
Renos & Furnishing
$12,750
Closing Costs
$20,148
Total
$167,218
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.56%
Cap Rate
8.13%
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
$31,875
Deductible property tax
$6,649
Your total deduction
$58,994
Your adjusted annual income
$150,000 - $58,994 = $91,006
Taxes on $91,006 (30%)
$27,302
Your old tax bill
$45,000
Your new tax bill
$27,302
Estimated tax savings
$17,698
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:
0.46 sqft
Year built:
1977
Size:
1,763 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.46 sqft
- Building area: 1,763 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Ceiling Fan(s), Central Air
- View: -
- Parking: Attached, Garage Door Opener, Garage Faces Front, Driveway
- Amenities: Free-Standing Gas Oven, Free-Standing Gas Range, Gas Plumbed, Dishwasher, Disposal, Tankless Water Heater
- Price per square foot: $380
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 25701400320000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $600,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $671,600
Schools
- Middle School: Louis Pasteur Fundamental Middle School with 6/10 star rating
- High School: Casa Roble Fundamental High School with 7/10 star rating