Airbnb Investor Score
-$12,406
Annual Profit
3.4%
Cap Rate
10.0%
Cash on Cash
$33,862
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 70% occupancy.Projected nightly rate is $127/night at 73% occupancy.
Top 56% of comparables
Top 31% 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.
$34,540
Avg annual revenue
73%
Avg occupancy rate
$127
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
$11,238
Profit
Revenue
$33,862
Operating Expenses
$18,082
Operating Income
$15,780
Mortgage & Taxes
$4,542
Profit (Cash Flow)
$11,238
$98,260
Cash Investment
Down Payment
$91,760
Renos & Furnishing
$6,500
Total
$98,260
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.03%
Cap Rate
3.43%
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
$18,104
Deductible property tax
$4,542
Your total deduction
$57,848
Your adjusted annual income
$150,000 - $57,848 = $92,152
Taxes on $92,152 (30%)
$27,646
Your old tax bill
$45,000
Your new tax bill
$27,646
Estimated tax savings
$17,354
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:
6,969 sqft
Year built:
1928
Size:
1,254 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Forced Air, Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 6,969 sqft
- Building area: 1,254 sqft
- Garage: No
- Heating: Forced air, central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Open
- Amenities: Gas Oven, Gas Range, Built In Dishwasher
- Price per square foot: $365
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0835404008
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $416,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $458,800
Schools