Airbnb Investor Score
$26,104
Annual Profit
50.3%
Cap Rate
117.1%
Cash on Cash
$50,382
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 46% occupancy.Projected nightly rate is $178/night at 51% 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.
$32,928
Avg annual revenue
51%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
$26,105
Profit
Revenue
$50,382
Operating Expenses
$20,230
Operating Income
$30,152
Mortgage & Taxes
$4,047
Profit (Cash Flow)
$26,105
$22,300
Cash Investment
Down Payment
$12,000
Renos & Furnishing
$8,500
Closing Costs
$1,800
Total
$22,300
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
117.06%
Cap Rate
50.25%
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
$2,848
Deductible property tax
$594
Your total deduction
-$18,988
Your adjusted annual income
$150,000 - -$18,988 = $168,988
Taxes on $168,988 (30%)
$50,696
Your old tax bill
$45,000
Your new tax bill
$50,696
Estimated tax savings
-$5,696
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:
5,000 sqft
Year built:
1970
Size:
1,928 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,000 sqft
- Building area: 1,928 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $31
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0630340380032
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $220,138
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: South Houston High School with 4/10 star rating