Airbnb Investor Score
$206,979
Annual Profit
39.2%
Cap Rate
126.6%
Cash on Cash
$303,006
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $878/night at 79% occupancy.Projected nightly rate is $851/night at 70% occupancy.
Top 26% 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.
$224,370
Avg annual revenue
70%
Avg occupancy rate
$851
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$225k
$365k
$520k
Sign up to see the data on 40 all comparables
$206,979
Profit
Revenue
$303,006
Operating Expenses
$53,071
Operating Income
$249,936
Mortgage & Taxes
$42,957
Profit (Cash Flow)
$206,979
$163,464
Cash Investment
Down Payment
$127,360
Renos & Furnishing
$17,000
Closing Costs
$19,104
Total
$163,464
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
126.62%
Cap Rate
39.24%
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
$30,223
Deductible property tax
$6,304
Your total deduction
-$141,546
Your adjusted annual income
$150,000 - -$141,546 = $291,546
Taxes on $291,546 (30%)
$87,464
Your old tax bill
$45,000
Your new tax bill
$87,464
Estimated tax savings
-$42,464
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:
7,192 sqft
Year built:
1925
Size:
2,392 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 7,192 sqft
- Building area: 2,392 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator
- Price per square foot: $266
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 102915720000010180
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $300,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $636,800
Schools
- Elementary School: Sandy Lane Elementary School with 5/10 star rating
- Middle School: Dunedin Highland Middle School with 7/10 star rating
- High School: Clearwater High School with 5/10 star rating