$32,288
Annual Revenue
BNBCalc predicts this property will get $155 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 18% 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.
$35,066
Avg annual revenue
59%
Avg occupancy rate
$155
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$75k
$105k
Sign up to see the data on 40 all comparables
$8,555
Profit
Revenue
$32,288
Operating Expenses
$17,877
Operating Income
$14,410
Mortgage & Taxes
$5,855
Profit (Cash Flow)
$8,555
$26,214
Cash Investment
Down Payment
$17,360
Renos & Furnishing
$6,250
Closing Costs
$2,604
Total
$26,214
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.63%
Cap Rate
16.6%
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
$4,120
Deductible property tax
$859
Your total deduction
$907
Your adjusted annual income
$150,000 - $907 = $149,093
Taxes on $149,093 (30%)
$44,728
Your old tax bill
$45,000
Your new tax bill
$44,728
Estimated tax savings
$272
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com