Airbnb Investor Score
-$23,984
Annual Profit
3.7%
Cap Rate
-12.8%
Cash on Cash
$49,410
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $246/night at 65% occupancy ($58,402.51). Airbtics projects $178/night at 76% occupancy ($49,410).
Top 51% of comparables
Top 41% of comparables
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$49,398
Avg annual revenue
76%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$45k
$55k
$70k
Sign up to see the data on 10 all comparables
-$23,984
Profit
Revenue
$49,410
Operating Expenses
$20,103
Operating Income
$29,307
Mortgage & Taxes
$53,291
Profit (Cash Flow)
-$23,984
$187,950
Cash Investment
Down Payment
$158,000
Renos & Furnishing
$6,250
Closing Costs
$23,700
Total
$187,950
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.76%
Cap Rate
3.7%
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
$37,494
Deductible property tax
$7,821
Your total deduction
$193,709
Your adjusted annual income
$150,000 - $193,709 = -$43,709
Taxes on -$43,709 (30%)
-$13,113
Your old tax bill
$45,000
Your new tax bill
-$13,113
Estimated tax savings
$58,113
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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: -