$90,990
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $346/night at 72% occupancy.
Top 61% of comparables
Top 23% 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.
$89,477
Avg annual revenue
72%
Avg occupancy rate
$346
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$95k
$145k
$200k
Sign up to see the data on 40 all comparables
$65,285
Profit
Revenue
$90,990
Operating Expenses
$25,509
Operating Income
$65,481
Mortgage & Taxes
$196
Profit (Cash Flow)
$65,285
$8,917
Cash Investment
Down Payment
$580
Renos & Furnishing
$8,250
Closing Costs
$87
Total
$8,917
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
732.14%
Cap Rate
2,257.96%
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
$138
Deductible property tax
$29
Your total deduction
-$63,860
Your adjusted annual income
$150,000 - -$63,860 = $213,860
Taxes on $213,860 (30%)
$64,158
Your old tax bill
$45,000
Your new tax bill
$64,158
Estimated tax savings
-$19,158
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com