Airbnb Investor Score
$29,525
Annual Profit
1187.8%
Cap Rate
432.6%
Cash on Cash
$49,856
Annual Revenue
This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 70% occupancy ($49,855.8). Airbtics projects $228/night at 72% occupancy ($59,958).
Top 68% of comparables
Top 38% 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.
$50,570
Avg annual revenue
72%
Avg occupancy rate
$228
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$29,526
Profit
Revenue
$49,856
Operating Expenses
$20,161
Operating Income
$29,695
Mortgage & Taxes
$169
Profit (Cash Flow)
$29,526
$6,825
Cash Investment
Down Payment
$500
Renos & Furnishing
$6,250
Closing Costs
$75
Total
$6,825
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
432.61%
Cap Rate
1,187.78%
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
$119
Deductible property tax
$25
Your total deduction
-$27,120
Your adjusted annual income
$150,000 - -$27,120 = $177,120
Taxes on $177,120 (30%)
$53,136
Your old tax bill
$45,000
Your new tax bill
$53,136
Estimated tax savings
-$8,136
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- 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
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -