$39,213
Annual Revenue
BNBCalc predicts this property will get $290 per night with 52% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$62,522
Avg annual revenue
52%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$105k
$145k
Sign up to see the data on 15 all comparables
$603
Profit
Revenue
$39,213
Operating Expenses
$18,778
Operating Income
$20,435
Mortgage & Taxes
$19,832
Profit (Cash Flow)
$603
$76,120
Cash Investment
Down Payment
$58,800
Renos & Furnishing
$8,500
Closing Costs
$8,820
Total
$76,120
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.79%
Cap Rate
6.95%
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
$13,954
Deductible property tax
$2,911
Your total deduction
$29,696
Your adjusted annual income
$150,000 - $29,696 = $120,304
Taxes on $120,304 (30%)
$36,091
Your old tax bill
$45,000
Your new tax bill
$36,091
Estimated tax savings
$8,909
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com