Airbnb Investor Score
$48,396
Annual Profit
16.4%
Cap Rate
36.8%
Cash on Cash
$110,121
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $476/night at 60% occupancy ($104,313.68). Airbtics projects $549/night at 67% occupancy ($110,121).
Top 61% of comparables
Top 44% 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.
$114,597
Avg annual revenue
68%
Avg occupancy rate
$451
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$130k
$200k
$270k
Sign up to see the data on 40 all comparables
$48,397
Profit
Revenue
$110,121
Operating Expenses
$27,996
Operating Income
$82,125
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$48,397
$131,500
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$16,500
Closing Costs
$15,000
Total
$131,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
6%
Revenue Appreciation
0%
Cash on Cash Return
36.8%
Cap Rate
16.42%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$62,787
Your adjusted annual income
$150,000 - $62,787 = $87,213
Taxes on $87,213 (30%)
$26,164
Your old tax bill
$45,000
Your new tax bill
$26,164
Estimated tax savings
$18,836