Airbnb Investor Score
-$1,054
Annual Profit
6.3%
Cap Rate
-1.8%
Cash on Cash
$31,020
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $181/night at 55% occupancy.Projected nightly rate is $149/night at 57% occupancy.
Top 53% 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.
$33,571
Avg annual revenue
57%
Avg occupancy rate
$149
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
-$1,054
Profit
Revenue
$31,020
Operating Expenses
$17,713
Operating Income
$13,308
Mortgage & Taxes
$14,362
Profit (Cash Flow)
-$1,054
$57,717
Cash Investment
Down Payment
$42,580
Renos & Furnishing
$8,750
Closing Costs
$6,387
Total
$57,717
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.82%
Cap Rate
6.25%
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
$10,104
Deductible property tax
$2,108
Your total deduction
$23,353
Your adjusted annual income
$150,000 - $23,353 = $126,647
Taxes on $126,647 (30%)
$37,994
Your old tax bill
$45,000
Your new tax bill
$37,994
Estimated tax savings
$7,006
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:
0.65 sqft
Year built:
1910
Size:
1,802 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.65 sqft
- Building area: 1,802 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Electric
- View: -
- Parking: Attached, Basement, Garage Door Opener, Garage Faces Rear
- Amenities: -
- Price per square foot: $118
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 32210011500000000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $120,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $212,900
Schools
- Elementary School: CASSELL PARK ELEMENTARY with 4/10 star rating
- Middle School: Clifford H. Nowlin Middle School with 3/10 star rating
- High School: Van Horn High School with 2/10 star rating