Airbnb Investor Score
$13,590
Annual Profit
912.8%
Cap Rate
295.8%
Cash on Cash
$31,462
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $132/night at 60% occupancy ($28,927.32). Airbtics projects $103/night at 64% occupancy ($24,076).
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.
$24,172
Avg annual revenue
64%
Avg occupancy rate
$103
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$13,591
Profit
Revenue
$31,462
Operating Expenses
$17,770
Operating Income
$13,692
Mortgage & Taxes
$101
Profit (Cash Flow)
$13,591
$4,595
Cash Investment
Down Payment
$300
Renos & Furnishing
$4,250
Closing Costs
$45
Total
$4,595
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
295.77%
Cap Rate
912.8%
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
$71
Deductible property tax
$15
Your total deduction
-$11,997
Your adjusted annual income
$150,000 - -$11,997 = $161,997
Taxes on $161,997 (30%)
$48,599
Your old tax bill
$45,000
Your new tax bill
$48,599
Estimated tax savings
-$3,599
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:
1,120 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,120 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Covered, Detached, Garage, Off Street, Parking Lot, Other
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Pillow Elementary School with 3/10 star rating
- Middle School: Burnet Middle School with 2/10 star rating
- High School: Anderson High School with 7/10 star rating