Airbnb Investor Score
-$13,614
Annual Profit
3.3%
Cap Rate
-13.9%
Cash on Cash
$31,090
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $92/night at 54% occupancy.Projected nightly rate is $133/night at 64% occupancy.
Top 58% 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.
$32,521
Avg annual revenue
64%
Avg occupancy rate
$133
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$13,615
Profit
Revenue
$31,090
Operating Expenses
$17,722
Operating Income
$13,368
Mortgage & Taxes
$26,983
Profit (Cash Flow)
-$13,615
$98,250
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$6,250
Closing Costs
$12,000
Total
$98,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.85%
Cap Rate
3.34%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$54,105
Your adjusted annual income
$150,000 - $54,105 = $95,895
Taxes on $95,895 (30%)
$28,769
Your old tax bill
$45,000
Your new tax bill
$28,769
Estimated tax savings
$16,231
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com