$23,690
Annual Revenue
BNBCalc predicts this property will get $130 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 26% 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.
$28,251
Avg annual revenue
62%
Avg occupancy rate
$130
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$6,797
Profit
Revenue
$23,690
Operating Expenses
$16,760
Operating Income
$6,930
Mortgage & Taxes
$13,727
Profit (Cash Flow)
-$6,797
$51,055
Cash Investment
Down Payment
$40,700
Renos & Furnishing
$4,250
Closing Costs
$6,105
Total
$51,055
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.31%
Cap Rate
3.4%
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
$9,658
Deductible property tax
$2,015
Your total deduction
$27,544
Your adjusted annual income
$150,000 - $27,544 = $122,456
Taxes on $122,456 (30%)
$36,737
Your old tax bill
$45,000
Your new tax bill
$36,737
Estimated tax savings
$8,263
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com