Airbnb Investor Score
$2,003
Annual Profit
7.3%
Cap Rate
2.0%
Cash on Cash
$48,654
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 69% occupancy.Projected nightly rate is $173/night at 77% occupancy.
Top 53% 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.
$50,440
Avg annual revenue
77%
Avg occupancy rate
$173
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
$2,004
Profit
Revenue
$48,654
Operating Expenses
$20,005
Operating Income
$28,649
Mortgage & Taxes
$26,645
Profit (Cash Flow)
$2,004
$101,350
Cash Investment
Down Payment
$79,000
Renos & Furnishing
$10,500
Closing Costs
$11,850
Total
$101,350
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.97%
Cap Rate
7.25%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$38,577
Your adjusted annual income
$150,000 - $38,577 = $111,423
Taxes on $111,423 (30%)
$33,427
Your old tax bill
$45,000
Your new tax bill
$33,427
Estimated tax savings
$11,573
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