$39,972
Annual Revenue
BNBCalc predicts this property will get $204 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 48% 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.
$41,781
Avg annual revenue
59%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$2,208
Profit
Revenue
$39,972
Operating Expenses
$18,876
Operating Income
$21,096
Mortgage & Taxes
$18,888
Profit (Cash Flow)
$2,208
$68,650
Cash Investment
Down Payment
$56,000
Renos & Furnishing
$4,250
Closing Costs
$8,400
Total
$68,650
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.21%
Cap Rate
7.53%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$26,118
Your adjusted annual income
$150,000 - $26,118 = $123,882
Taxes on $123,882 (30%)
$37,165
Your old tax bill
$45,000
Your new tax bill
$37,165
Estimated tax savings
$7,835
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com