Airbnb Investor Score
$6,115
Annual Profit
7.8%
Cap Rate
4.4%
Cash on Cash
$66,949
Annual Revenue
BNBCalc predicts this property will get $282 per night with 65% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% 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.
$67,451
Avg annual revenue
65%
Avg occupancy rate
$282
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 10 all comparables
$6,115
Profit
Revenue
$66,949
Operating Expenses
$22,383
Operating Income
$44,566
Mortgage & Taxes
$38,450
Profit (Cash Flow)
$6,115
$139,600
Cash Investment
Down Payment
$114,000
Renos & Furnishing
$8,500
Closing Costs
$17,100
Total
$139,600
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.38%
Cap Rate
7.81%
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
$27,053
Deductible property tax
$5,643
Your total deduction
$51,526
Your adjusted annual income
$150,000 - $51,526 = $98,474
Taxes on $98,474 (30%)
$29,542
Your old tax bill
$45,000
Your new tax bill
$29,542
Estimated tax savings
$15,458
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:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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: -