@Laleh Omaraie On the cover this deal doesn’t look like one I would purchase. Step back take a breather and rerun your analysis but don’t get paralysis. Would also highly suggest you find a mentor/someone else you can chat with about real estate that is an airbnb expert in your area. Asking on here is great but as you can see you are getting answers from all over there may be some nuances we don’t know about that you may not know about that change the numbers completely. You should also reach out to a management company as they will give numbers, usually best case scenario, but that will help in seeing what actual numbers are. You don’t have to use them but they are the experts and can provide valuable insight on your questions.
It seems the data is being looked at in a best case scenario you make money? We always try to buy with conservative numbers putting us in the black. Unless our numbers pencil in a bad case scenario we won't buy. Seeing someone's T12 will give you the most accurate numbers compared to all those programs, but getting that may be tough. Again a management company may share some of this info, but remember they're trying to win your business.
Not 100% sure about your market but ours is going down, we are not in a rush to get into a deal that made sense a month ago. Properties aren’t moving as quick so we offer a price to make it work for us and if it doesn’t work onto the next one. Don’t think this is your personal residence so don’t let emotions get involved and buy based on the numbers. If the numbers don’t work, diving much deeper doesn’t really matter.
Best of luck.