Airbnb Investor Score
$4,757
Annual Profit
8.3%
Cap Rate
26.8%
Cash on Cash
$50,258
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 69% occupancy.Projected nightly rate is $172/night at 78% occupancy.
Top 48% 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.
$50,332
Avg annual revenue
78%
Avg occupancy rate
$172
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$45k
$65k
$80k
Sign up to see the data on 40 all comparables
$27,815
Profit
Revenue
$50,258
Operating Expenses
$17,386
Operating Income
$32,871
Mortgage & Taxes
$5,056
Profit (Cash Flow)
$27,815
$98,750
Cash Investment
Down Payment
$98,750
Renos & Furnishing
$0
Total
$98,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.8%
Cap Rate
8.32%
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
$19,802
Deductible property tax
$5,056
Your total deduction
$35,107
Your adjusted annual income
$150,000 - $35,107 = $114,893
Taxes on $114,893 (30%)
$34,468
Your old tax bill
$45,000
Your new tax bill
$34,468
Estimated tax savings
$10,532
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:
5,750 sqft
Year built:
2013
Size:
1,978 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,750 sqft
- Building area: 1,978 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Dryer, Freezer, Ice Maker, Microwave, Range, Refrigerator, Tankless Water Heater, Washer
- Price per square foot: $199
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 242528253700011010
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $402,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Sunrise Elementary School with 4/10 star rating
- Middle School: Kissimmee Middle School with 3/10 star rating
- High School: Poinciana High School with 4/10 star rating