46 Filburn St Scarborough, Western Australia, 6019
3 bed • 2 bath • 8 guests
Purchase Price
Airbnb Investor Score
A$42,636
Annual Profit
13.3%
Cap Rate
26.2%
Cash on Cash
A$124,082
Annual Revenue
BNBCalc predicts this property will get $501 per night with 81% occupancy, putting it in the top 50% 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
26.18%
Cap Rate
13.3%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$48,902
Your adjusted annual income
$150,000 - $48,902 = $101,098
Taxes on $101,098 (30%)
$30,329
Your old tax bill
$45,000
Your new tax bill
$30,329
Estimated tax savings
$14,671
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com