Airbnb Investor Score
-$31,855
Annual Profit
4.7%
Cap Rate
-8.5%
Cash on Cash
$102,780
Annual Revenue
BNBCalc predicts this property will get $420 per night with 67% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$102,248
Avg annual revenue
67%
Avg occupancy rate
$420
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$85k
$125k
$170k
Sign up to see the data on 10 all comparables
-$31,855
Profit
Revenue
$102,780
Operating Expenses
$27,041
Operating Income
$75,738
Mortgage & Taxes
$107,594
Profit (Cash Flow)
-$31,855
$375,600
Cash Investment
Down Payment
$319,000
Renos & Furnishing
$8,750
Closing Costs
$47,850
Total
$375,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.48%
Cap Rate
4.74%
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
$75,700
Deductible property tax
$15,790
Your total deduction
$191,077
Your adjusted annual income
$150,000 - $191,077 = -$41,077
Taxes on -$41,077 (30%)
-$12,323
Your old tax bill
$45,000
Your new tax bill
-$12,323
Estimated tax savings
$57,323
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -