Airbnb Investor Score
-$11,634
Annual Profit
5.8%
Cap Rate
26.2%
Cash on Cash
$55,488
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 56% occupancy.Projected nightly rate is $186/night at 59% occupancy.
Top 28% 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.
$42,158
Avg annual revenue
59%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$28,704
Profit
Revenue
$55,488
Operating Expenses
$20,893
Operating Income
$34,594
Mortgage & Taxes
$5,890
Profit (Cash Flow)
$28,704
$91,800
Cash Investment
Down Payment
$83,300
Renos & Furnishing
$8,500
Total
$91,800
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.17%
Cap Rate
5.81%
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
$34,845
Deductible property tax
$5,890
Your total deduction
$72,266
Your adjusted annual income
$150,000 - $72,266 = $77,734
Taxes on $77,734 (30%)
$23,320
Your old tax bill
$45,000
Your new tax bill
$23,320
Estimated tax savings
$21,680
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:
9,147 sqft
Year built:
2005
Size:
2,010 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,147 sqft
- Building area: 2,010 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Ceiling Fan(s), Central Air
- View: City
- Parking: Driveway
- Amenities: Dishwasher, Disposal, Dryer, Gas Range, Gas Water Heater, Microwave, Refrigerator, Washer
- Price per square foot: $296
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14 0024 LL0400
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $390,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $595,300
Schools
- Elementary School: Parkside Elementary School with 6/10 star rating
- Middle School: King Middle School with 3/10 star rating
- High School: Maynard H. Jackson- Jr. High School with 4/10 star rating