Airbnb Investor Score
$4,520
Annual Profit
7.4%
Cap Rate
2.5%
Cash on Cash
$78,111
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $322/night at 43% occupancy.Projected nightly rate is $272/night at 56% occupancy.
Top 13% of comparables
Top 26% 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.
$59,575
Avg annual revenue
56%
Avg occupancy rate
$272
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$170k
Sign up to see the data on 40 all comparables
$4,520
Profit
Revenue
$78,111
Operating Expenses
$23,834
Operating Income
$54,277
Mortgage & Taxes
$49,756
Profit (Cash Flow)
$4,520
$180,648
Cash Investment
Down Payment
$147,520
Renos & Furnishing
$11,000
Closing Costs
$22,128
Total
$180,648
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.5%
Cap Rate
7.35%
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
$35,007
Deductible property tax
$7,302
Your total deduction
$70,070
Your adjusted annual income
$150,000 - $70,070 = $79,930
Taxes on $79,930 (30%)
$23,979
Your old tax bill
$45,000
Your new tax bill
$23,979
Estimated tax savings
$21,021
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:
9,801 sqft
Year built:
2017
Size:
2,815 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,801 sqft
- Building area: 2,815 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: 1
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Two Car Garage
- Amenities: Built-In Oven, Microwave, Gas Cooktop, Disposal, Dishwasher, Plumbed For Ice Maker
- Price per square foot: $262
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 045472170520
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $686,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $737,600
Schools
- Elementary School: May Elementary School with 5/10 star rating
- Middle School: Garcia Middle School with 7/10 star rating
- High School: Brandeis High School with 8/10 star rating