44 Mawarra Ave Capel Sound, Victoria, 3940
3 bed • 1 bath • 10 guests
Purchase Price
Airbnb Investor Score
-A$3,188
Annual Profit
5.9%
Cap Rate
-3.0%
Cash on Cash
A$52,031
Annual Revenue
BNBCalc predicts this property will get $350 per night with 48% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Occupancy Rate
Top 101% of comparables
Avg Daily Rate
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
A$0k
A$100k
A$195k
A$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.03%
Cap Rate
5.94%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$60,429
Your adjusted annual income
$150,000 - $60,429 = $89,571
Taxes on $89,571 (30%)
$26,871
Your old tax bill
$45,000
Your new tax bill
$26,871
Estimated tax savings
$18,129
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com