$447,716
Annual Revenue
BNBCalc predicts this property will get $2,043 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% 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.
$459,752
Avg annual revenue
60%
Avg occupancy rate
$2,043
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$155k
$440k
$725k
$1k
Sign up to see the data on 10 all comparables
$370,774
Profit
Revenue
$447,716
Operating Expenses
$71,883
Operating Income
$375,833
Mortgage & Taxes
$5,059
Profit (Cash Flow)
$370,774
$32,500
Cash Investment
Down Payment
$15,000
Renos & Furnishing
$15,250
Closing Costs
$2,250
Total
$32,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1,140.84%
Cap Rate
501.11%
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
$3,560
Deductible property tax
$742
Your total deduction
-$361,239
Your adjusted annual income
$150,000 - -$361,239 = $511,239
Taxes on $511,239 (30%)
$153,372
Your old tax bill
$45,000
Your new tax bill
$153,372
Estimated tax savings
-$108,372
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com