$37,299
Annual Revenue
BNBCalc predicts this property will get $158 per night with 76% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 53% 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.
$46,589
Avg annual revenue
76%
Avg occupancy rate
$158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
-$10,952
Profit
Revenue
$37,299
Operating Expenses
$18,529
Operating Income
$18,770
Mortgage & Taxes
$29,721
Profit (Cash Flow)
-$10,952
$105,588
Cash Investment
Down Payment
$88,120
Renos & Furnishing
$4,250
Closing Costs
$13,218
Total
$105,588
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.37%
Cap Rate
4.26%
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
$20,911
Deductible property tax
$4,362
Your total deduction
$55,188
Your adjusted annual income
$150,000 - $55,188 = $94,812
Taxes on $94,812 (30%)
$28,444
Your old tax bill
$45,000
Your new tax bill
$28,444
Estimated tax savings
$16,556
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com