Anchorage Port Rd
Anchorage, Alaska, 99501
2 bed • 1 bath • 3 guests • $462,200
$462,200
Zestimate
Est. $2,217/mo
Annual Revenue
$42,310
Profit (Cash Flow)
-$8,046
Cap Rate
5.0%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 64% occupancy ($42,310) Airbtics projects $227/night at 65% occupancy ($53,892)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$42,310
$42,310
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$48,107 | $195 | 59% | 2 | 2 | 5 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (307) | Profile | |
$54,841 | $208 | 67% | 2 | 2 | 5 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (296) | Profile | |
$65,778 | $264 | 59% | 2 | 2 | 4 | 1 | $98 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (157) | Profile | |
$63,466 | $257 | 62% | 2 | 2 | 4 | 1 | $69 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (208) | Profile | |
$97,734 | $351 | 72% | 2 | 3 | 6 | 3 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (72) | Profile |
Return Metrics
-7.14% 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
-7.14%
Cap Rate
5%
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
$21,936
Deductible property tax
$4,576
Your total deduction
$72,509
Your adjusted annual income
$150,000 - $72,509 = $77,491
Taxes on $77,491 (30%)
$23,247
Your old tax bill
$45,000
Your new tax bill
$23,247
Estimated tax savings
$21,753
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