Airbnb Investor Score
$2,170
Annual Profit
7.8%
Cap Rate
4.0%
Cash on Cash
$33,727
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 48% occupancy.Projected nightly rate is $162/night at 57% occupancy.
Top 51% of comparables
Top 46% 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.
$35,167
Avg annual revenue
57%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$40k
$55k
Sign up to see the data on 40 all comparables
$2,171
Profit
Revenue
$33,727
Operating Expenses
$18,064
Operating Income
$15,662
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$2,171
$54,500
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$8,500
Closing Costs
$6,000
Total
$54,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.98%
Cap Rate
7.83%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$18,816
Your adjusted annual income
$150,000 - $18,816 = $131,184
Taxes on $131,184 (30%)
$39,355
Your old tax bill
$45,000
Your new tax bill
$39,355
Estimated tax savings
$5,645
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:
2001
Size:
1,231 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,231 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: -
- Parking: None
- Amenities: Dishwasher, Dryer, Refrigerator, Washer
- Price per square foot: $152
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R02270725100001503
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $115,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $188,000
Schools
- Elementary School: O'rourke Elementary School with 7/10 star rating
- Middle School: Bernice J Causey Middle School with 7/10 star rating
- High School: Baker High School with 6/10 star rating