$40,659
Annual Revenue
BNBCalc predicts this property will get $174 per night with 56% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 6% 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.
$38,003
Avg annual revenue
56%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
$17,538
Profit
Revenue
$40,659
Operating Expenses
$18,966
Operating Income
$21,693
Mortgage & Taxes
$4,155
Profit (Cash Flow)
$17,538
$23,168
Cash Investment
Down Payment
$12,320
Renos & Furnishing
$9,000
Closing Costs
$1,848
Total
$23,168
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.69%
Cap Rate
35.21%
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
$2,924
Deductible property tax
$610
Your total deduction
-$10,193
Your adjusted annual income
$150,000 - -$10,193 = $160,193
Taxes on $160,193 (30%)
$48,058
Your old tax bill
$45,000
Your new tax bill
$48,058
Estimated tax savings
-$3,058
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com