Airbnb Investor Score
$19,963
Annual Profit
1109.7%
Cap Rate
427.8%
Cash on Cash
$38,811
Annual Revenue
BNBCalc predicts this property will get $154 per night with 69% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 68% 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.
$40,343
Avg annual revenue
69%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$65k
Sign up to see the data on 40 all comparables
$19,963
Profit
Revenue
$38,811
Operating Expenses
$18,725
Operating Income
$20,085
Mortgage & Taxes
$122
Profit (Cash Flow)
$19,963
$4,666
Cash Investment
Down Payment
$362
Renos & Furnishing
$4,250
Closing Costs
$54
Total
$4,666
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
427.81%
Cap Rate
1,109.69%
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
$86
Deductible property tax
$18
Your total deduction
-$19,198
Your adjusted annual income
$150,000 - -$19,198 = $169,198
Taxes on $169,198 (30%)
$50,759
Your old tax bill
$45,000
Your new tax bill
$50,759
Estimated tax savings
-$5,759
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:
1,184 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,184 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan
- View: -
- Parking: Covered, Detached, Garage, Off Street, Parking Lot, Other
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Washer
- Price per square foot: $1
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools