Airbnb Investor Score
-$40,350
Annual Profit
4.1%
Cap Rate
-11.4%
Cash on Cash
$85,650
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $327/night at 69% occupancy ($82,410). Airbtics projects $350/night at 67% occupancy ($85,649).
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,382
Avg annual revenue
67%
Avg occupancy rate
$350
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$125k
$175k
Sign up to see the data on 10 all comparables
-$40,350
Profit
Revenue
$85,650
Operating Expenses
$24,814
Operating Income
$60,835
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$40,350
$353,500
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$8,500
Closing Costs
$45,000
Total
$353,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.41%
Cap Rate
4.05%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$361,602
Your adjusted annual income
$150,000 - $361,602 = -$211,602
Taxes on -$211,602 (30%)
-$63,481
Your old tax bill
$45,000
Your new tax bill
-$63,481
Estimated tax savings
$108,481
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -