Airbnb Investor Score
$25,856
Annual Profit
11.5%
Cap Rate
70.3%
Cash on Cash
$99,931
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $351/night at 64% occupancy.Projected nightly rate is $294/night at 70% occupancy.
Top 28% of comparables
Top 26% 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.
$77,025
Avg annual revenue
70%
Avg occupancy rate
$294
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$110k
$155k
Sign up to see the data on 40 all comparables
$66,973
Profit
Revenue
$99,931
Operating Expenses
$26,671
Operating Income
$73,260
Mortgage & Taxes
$6,286
Profit (Cash Flow)
$66,973
$76,250
Cash Investment
Down Payment
$63,500
Renos & Furnishing
$12,750
Total
$76,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
70.27%
Cap Rate
11.53%
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
$33,905
Deductible property tax
$6,286
Your total deduction
$38,010
Your adjusted annual income
$150,000 - $38,010 = $111,990
Taxes on $111,990 (30%)
$33,597
Your old tax bill
$45,000
Your new tax bill
$33,597
Estimated tax savings
$11,403
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:
6,446 sqft
Year built:
1978
Size:
2,048 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6,446 sqft
- Building area: 2,048 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Mountain(s)
- Parking: Concrete, Dry Walled, Lighted
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Oven, Range, Range Hood, Refrigerator, Washer
- Price per square foot: $310
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 139235
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $628,416
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Moore Middle School with 3/10 star rating
- High School: Pomona High School with 6/10 star rating