Airbnb Investor Score
-$11,020
Annual Profit
3.8%
Cap Rate
-11.5%
Cash on Cash
$32,521
Annual Revenue
BNBCalc predicts this property will get $168 per night with 53% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 48% 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.
$36,340
Avg annual revenue
53%
Avg occupancy rate
$168
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$11,020
Profit
Revenue
$32,521
Operating Expenses
$17,908
Operating Income
$14,614
Mortgage & Taxes
$25,634
Profit (Cash Flow)
-$11,020
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.49%
Cap Rate
3.84%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$49,839
Your adjusted annual income
$150,000 - $49,839 = $100,161
Taxes on $100,161 (30%)
$30,048
Your old tax bill
$45,000
Your new tax bill
$30,048
Estimated tax savings
$14,952
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com