Airbnb Investor Score
-$15,353
Annual Profit
2.7%
Cap Rate
-16.2%
Cash on Cash
$27,152
Annual Revenue
BNBCalc predicts this property will get $126 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$27,681
Avg annual revenue
59%
Avg occupancy rate
$126
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$30k
$40k
Sign up to see the data on 10 all comparables
-$15,354
Profit
Revenue
$27,152
Operating Expenses
$17,210
Operating Income
$9,942
Mortgage & Taxes
$25,296
Profit (Cash Flow)
-$15,354
$94,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$8,500
Closing Costs
$11,250
Total
$94,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.2%
Cap Rate
2.65%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$53,677
Your adjusted annual income
$150,000 - $53,677 = $96,323
Taxes on $96,323 (30%)
$28,897
Your old tax bill
$45,000
Your new tax bill
$28,897
Estimated tax savings
$16,103
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -