Airbnb Investor Score
-$18,075
Annual Profit
3.0%
Cap Rate
-15.7%
Cash on Cash
$32,328
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 59% occupancy.Projected nightly rate is $167/night at 53% occupancy.
Top 63% of comparables
Top 41% 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.
$34,668
Avg annual revenue
53%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$65k
Sign up to see the data on 40 all comparables
-$18,076
Profit
Revenue
$32,328
Operating Expenses
$17,883
Operating Income
$14,445
Mortgage & Taxes
$32,521
Profit (Cash Flow)
-$18,076
$115,133
Cash Investment
Down Payment
$96,420
Renos & Furnishing
$4,250
Closing Costs
$14,463
Total
$115,133
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.69%
Cap Rate
2.99%
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
$22,881
Deductible property tax
$4,773
Your total deduction
$66,423
Your adjusted annual income
$150,000 - $66,423 = $83,577
Taxes on $83,577 (30%)
$25,073
Your old tax bill
$45,000
Your new tax bill
$25,073
Estimated tax savings
$19,927
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:
435.6 sqft
Year built:
2019
Size:
715 sqft
Type:
CONDO
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 435.6 sqft
- Building area: 715 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Electric
- View: -
- Parking: Attached/Detached
- Amenities: Electric Oven, Built-In Electric Range, Disposal, Dryer, Freezer, Ice Maker, Microwave, Refrigerator, Washer
- Price per square foot: $683
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 105021Q41100CO
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $412,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Hillsboro High School with 5/10 star rating