Airbnb Investor Score
-$215,349
Annual Profit
0.6%
Cap Rate
-26.3%
Cash on Cash
$39,574
Annual Revenue
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$215,349
Profit
Revenue
$39,574
Operating Expenses
$18,825
Operating Income
$20,750
Mortgage & Taxes
$236,099
Profit (Cash Flow)
-$215,349
$818,000
Cash Investment
Down Payment
$700,000
Renos & Furnishing
$13,000
Closing Costs
$105,000
Total
$818,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.32%
Cap Rate
0.59%
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
$166,114
Deductible property tax
$34,650
Your total deduction
$563,882
Your adjusted annual income
$150,000 - $563,882 = -$413,882
Taxes on -$413,882 (30%)
-$124,165
Your old tax bill
$45,000
Your new tax bill
-$124,165
Estimated tax savings
$169,165
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -