314 E Hazeltine Ave Buffalo, New York, 14217-2918
3 bed • 2 bath • 9 guests • $279,700
Annual Revenue
$29,913
Profit (Cash Flow)
-$6,519
Cap Rate
4.4%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $234/night at 35% occupancy ($29,913) Airbtics projects $158/night at 55% occupancy ($31,740)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$29,913
$29,913
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$59,611 | $225 | 69% | 3 | 3 | 6 | 2 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (96) | Profile | |
$36,883 | $228 | 43% | 3 | 1 | 6 | 1 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (29) | Profile | |
$21,087 | $149 | 37% | 3 | 1 | 4 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (38) | Profile | |
$22,087 | $85 | 65% | 3 | 1 | 7 | 2 | $65 | ❌ | ❌ | ❌ | No / No | ⭐️ 4.7 (123) | Profile | |
$18,855 | $154 | 32% | 3 | 1 | 6 | 3 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (35) | Profile |
Return Metrics
-8.95% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.95%
Cap Rate
4.41%
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 estimated deduction will be...
Deductible mortgage interest
$13,275
Deductible property tax
$2,769
Your total deduction
$57,007
Your adjusted annual income
$150,000 - $57,007 = $92,993
Taxes on $92,993 (30%)
$27,898
Your old tax bill
$45,000
Your new tax bill
$27,898
Estimated tax savings
$17,102
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com