7813 Regal Mountain Cir Anchorage, Alaska, 99504-4687
2 bed β’ 1 bath β’ 6 guests β’ $241,600
$241,600
Zestimate
Est. $1,159/mo
Annual Revenue
$32,324
Profit (Cash Flow)
-$1,854
Cap Rate
6.0%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $150/night at 59% occupancy ($32,324) Airbtics projects $144/night at 66% occupancy ($34,713)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$32,324
$32,324
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$87,172 | $253 | 89% | 2 | 2 | 5 | 1 | $85 | β | β | β | Yes / Yes | βοΈ 5 (116) | Profile | |
$33,730 | $126 | 69% | 2 | 2 | 6 | 2 | $100 | β | β | β | Yes / Yes | βοΈ 5 (46) | Profile | |
$32,919 | $159 | 52% | 2 | 2 | 6 | 2 | $100 | β | β | β | Yes / Yes | βοΈ 5 (65) | Profile | |
$41,700 | $124 | 78% | 2 | 1 | 5 | 1 | $150 | β | β | β | Yes / Yes | βοΈ 4.9 (88) | Profile | |
$24,054 | $106 | 62% | 2 | 1 | 4 | 1 | $0 | β | β | β | Yes / Yes | βοΈ 4.9 (141) | Profile |
Return Metrics
-2.99% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.99%
Cap Rate
5.97%
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 estimated deduction will be...
Deductible mortgage interest
$11,467
Deductible property tax
$2,392
Your total deduction
$31,051
Your adjusted annual income
$150,000 - $31,051 = $118,949
Taxes on $118,949 (30%)
$35,685
Your old tax bill
$45,000
Your new tax bill
$35,685
Estimated tax savings
$9,315
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com