$145,952
Annual Revenue
BNBCalc predicts this property will get $399 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 63% of comparables
Top 3% 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.
$90,813
Avg annual revenue
62%
Avg occupancy rate
$399
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$140k
$195k
Sign up to see the data on 40 all comparables
$102,322
Profit
Revenue
$145,952
Operating Expenses
$32,654
Operating Income
$113,298
Mortgage & Taxes
$10,976
Profit (Cash Flow)
$102,322
$268,126
Cash Investment
Down Payment
$221,740
Renos & Furnishing
$13,125
Closing Costs
$33,261
Total
$268,126
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.16%
Cap Rate
10.21%
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
$52,620
Deductible property tax
$10,976
Your total deduction
$80,056
Your adjusted annual income
$150,000 - $80,056 = $69,944
Taxes on $69,944 (30%)
$20,983
Your old tax bill
$45,000
Your new tax bill
$20,983
Estimated tax savings
$24,017
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:
2019
Size:
4,500 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 13211 Secretariat Blvd | 5 | 4 | 4,889 | - | 0 | 2017 | $0 | 24 |
| 14836 Huffman Ln | 4 | 3 | 4,041 | - | 0 | 2013 | $0 | 55 |
| 13081 Secretariat Blvd | 5 | 5 | 4,963 | - | 0 | 2017 | $0 | 45 |
| 12077 Diamond Creek Dr | 5 | 6 | 4,505 | - | 0 | 2023 | $0 | - |
| 10691 Downy Cup Dr | 4 | 2 | 2,172 | - | 0 | 2022 | $0 | - |
| 14136 Raspberry Ln | 3 | 3 | 2,618 | - | 0 | 2014 | $0 | 32 |
| 10517 Coastal Violet Rd | - | - | 0 | - | 0 | - | $0 | - |
| 13723 Wickham Ln | 5 | 3 | 3,848 | - | 0 | 2019 | $0 | - |
| 13665 Woodford Ln | 5 | 3 | 4,221 | - | 0 | 2019 | $0 | - |
| 13707 Wayside Ln | 4 | 4 | 4,153 | - | 0 | 2019 | $0 | 35 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: -
- Building area: 4,500 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-11505-00Y-0150-1
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $958,956
- County Est. Land Value: $250,000
- Assessed Land Value: $250,000
- County Est. Structure Value: $708,956
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/07/20 | $0 | 0% | Kranthi K Nagapuri, Swathi Modem |
| 02/18/20 | $0 | 0% | Landon Homes Lp |
Ownership
- Name: Kranthi K Nagapuri
- Owner Occupied: Yes
- Owner Mailing Address: 10116 Oxbow Ave, Frisco, Tx 75035
- Years Owned: 51
- Home Equity: -
- Mortgage Balance Remaining: $990,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No