Airbnb Investor Score
-$27,889
Annual Profit
3.0%
Cap Rate
-15.7%
Cash on Cash
$41,200
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 80% occupancy.Projected nightly rate is $234/night at 53% occupancy.
Top 11% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$41,579
Avg annual revenue
53%
Avg occupancy rate
$234
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 10 all comparables
-$27,889
Profit
Revenue
$41,200
Operating Expenses
$19,036
Operating Income
$22,164
Mortgage & Taxes
$50,053
Profit (Cash Flow)
-$27,889
$177,160
Cash Investment
Down Payment
$148,400
Renos & Furnishing
$6,500
Closing Costs
$22,260
Total
$177,160
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.74%
Cap Rate
2.98%
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
$35,216
Deductible property tax
$7,346
Your total deduction
$102,295
Your adjusted annual income
$150,000 - $102,295 = $47,705
Taxes on $47,705 (30%)
$14,311
Your old tax bill
$45,000
Your new tax bill
$14,311
Estimated tax savings
$30,689
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: No
- 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: -