Airbnb Investor Score
-$80,546
Annual Profit
4.7%
Cap Rate
-8.6%
Cash on Cash
$233,289
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,609/night at 60% occupancy.Projected nightly rate is $1,015/night at 67% occupancy.
Top 51% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
14
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$244,551
Avg annual revenue
67%
Avg occupancy rate
$1,015
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$190k
$315k
$450k
Sign up to see the data on 14 all comparables
-$80,546
Profit
Revenue
$233,289
Operating Expenses
$44,008
Operating Income
$189,281
Mortgage & Taxes
$269,827
Profit (Cash Flow)
-$80,546
$939,000
Cash Investment
Down Payment
$800,000
Renos & Furnishing
$19,000
Closing Costs
$120,000
Total
$939,000
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.57%
Cap Rate
4.73%
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
$189,844
Deductible property tax
$39,600
Your total deduction
$479,441
Your adjusted annual income
$150,000 - $479,441 = -$329,441
Taxes on -$329,441 (30%)
-$98,832
Your old tax bill
$45,000
Your new tax bill
-$98,832
Estimated tax savings
$143,832
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:
1.04 sqft
Year built:
1980
Size:
7,500 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.04 sqft
- Building area: 7,500 sqft
- Garage: No
- Heating: Other, natural gas
- Pool: No
- Fireplaces: 3
- Basement: No
- Cooling: Ceiling Fan(s), Mini Split
- View: Mountain(s)
- Parking: Open
- Amenities: -
- Price per square foot: $550
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 30052012G
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $954,618
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Charles W Sechrist Elementary School with 7/10 star rating
- Middle School: Mount Elden Middle School with 2/10 star rating
- High School: Flagstaff High School with 9/10 star rating