Airbnb Investor Score
-$1,443
Annual Profit
6.8%
Cap Rate
23.5%
Cash on Cash
$41,262
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 71% occupancy.Projected nightly rate is $143/night at 79% occupancy.
Top 53% of comparables
Top 33% 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.
$43,736
Avg annual revenue
79%
Avg occupancy rate
$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$19,000
Profit
Revenue
$41,262
Operating Expenses
$19,044
Operating Income
$22,218
Mortgage & Taxes
$3,217
Profit (Cash Flow)
$19,000
$71,250
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$6,250
Total
$71,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.45%
Cap Rate
6.83%
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
$17,640
Deductible property tax
$3,217
Your total deduction
$34,981
Your adjusted annual income
$150,000 - $34,981 = $115,019
Taxes on $115,019 (30%)
$34,506
Your old tax bill
$45,000
Your new tax bill
$34,506
Estimated tax savings
$10,494
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:
8,250 sqft
Year built:
1960
Size:
842 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 8,250 sqft
- Building area: 842 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Garden
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $385
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 043015479340000120
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $229,204
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Fuguitt Elementary School with 6/10 star rating
- Middle School: Largo Middle School with 4/10 star rating