$45,035
Annual Revenue
BNBCalc predicts this property will get $188 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 13% 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.
$38,883
Avg annual revenue
54%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$16,036
Profit
Revenue
$45,035
Operating Expenses
$19,534
Operating Income
$25,500
Mortgage & Taxes
$9,464
Profit (Cash Flow)
$16,036
$41,019
Cash Investment
Down Payment
$28,060
Renos & Furnishing
$8,750
Closing Costs
$4,209
Total
$41,019
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.09%
Cap Rate
18.17%
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
$6,659
Deductible property tax
$1,389
Your total deduction
-$929
Your adjusted annual income
$150,000 - -$929 = $150,929
Taxes on $150,929 (30%)
$45,279
Your old tax bill
$45,000
Your new tax bill
$45,279
Estimated tax savings
-$279
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com