$85,204
Annual Revenue
BNBCalc predicts this property will get $324 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 21% 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.
$92,122
Avg annual revenue
72%
Avg occupancy rate
$324
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$135k
$195k
Sign up to see the data on 10 all comparables
$20,985
Profit
Revenue
$85,204
Operating Expenses
$24,757
Operating Income
$60,448
Mortgage & Taxes
$39,462
Profit (Cash Flow)
$20,985
$142,800
Cash Investment
Down Payment
$117,000
Renos & Furnishing
$8,250
Closing Costs
$17,550
Total
$142,800
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.69%
Cap Rate
10.33%
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
$27,765
Deductible property tax
$5,791
Your total deduction
$38,108
Your adjusted annual income
$150,000 - $38,108 = $111,892
Taxes on $111,892 (30%)
$33,568
Your old tax bill
$45,000
Your new tax bill
$33,568
Estimated tax savings
$11,432
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com