Airbnb Investor Score
-$1,338
Annual Profit
6.5%
Cap Rate
-1.2%
Cash on Cash
$50,163
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $262/night at 69% occupancy.Projected nightly rate is $218/night at 63% occupancy.
Top 51% 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.
$50,992
Avg annual revenue
63%
Avg occupancy rate
$218
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$80k
Sign up to see the data on 40 all comparables
-$1,339
Profit
Revenue
$50,163
Operating Expenses
$20,201
Operating Income
$29,961
Mortgage & Taxes
$31,300
Profit (Cash Flow)
-$1,339
$115,220
Cash Investment
Down Payment
$92,800
Renos & Furnishing
$8,500
Closing Costs
$13,920
Total
$115,220
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.16%
Cap Rate
6.45%
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
$22,022
Deductible property tax
$4,594
Your total deduction
$48,479
Your adjusted annual income
$150,000 - $48,479 = $101,521
Taxes on $101,521 (30%)
$30,456
Your old tax bill
$45,000
Your new tax bill
$30,456
Estimated tax savings
$14,544
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -