Airbnb Investor Score
$22,621
Annual Profit
10.9%
Cap Rate
16.5%
Cash on Cash
$84,371
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $420/night at 55% occupancy ($84,371.36). Airbtics projects $261/night at 65% occupancy ($61,963).
Top 71% of comparables
Top 11% 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.
$60,482
Avg annual revenue
65%
Avg occupancy rate
$261
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$140k
$205k
Sign up to see the data on 40 all comparables
$22,622
Profit
Revenue
$84,371
Operating Expenses
$24,648
Operating Income
$59,723
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$22,622
$136,750
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$10,250
Closing Costs
$16,500
Total
$136,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.54%
Cap Rate
10.85%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$97,311
Your adjusted annual income
$150,000 - $97,311 = $52,689
Taxes on $52,689 (30%)
$15,807
Your old tax bill
$45,000
Your new tax bill
$15,807
Estimated tax savings
$29,193
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: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -