Airbnb Investor Score
$13,875
Annual Profit
10.3%
Cap Rate
14.1%
Cash on Cash
$61,913
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 56% occupancy.Projected nightly rate is $233/night at 59% occupancy.
Top 33% of comparables
Top 26% 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.
$52,365
Avg annual revenue
59%
Avg occupancy rate
$233
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$105k
$145k
Sign up to see the data on 40 all comparables
$13,876
Profit
Revenue
$61,913
Operating Expenses
$21,729
Operating Income
$40,184
Mortgage & Taxes
$26,308
Profit (Cash Flow)
$13,876
$98,325
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$8,625
Closing Costs
$11,700
Total
$98,325
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.11%
Cap Rate
10.3%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$25,951
Your adjusted annual income
$150,000 - $25,951 = $124,049
Taxes on $124,049 (30%)
$37,215
Your old tax bill
$45,000
Your new tax bill
$37,215
Estimated tax savings
$7,785
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com