106 Mooncoin Dr Georgetown, TX, 78626
4 bed • 3 bath • 12 guests
Est. $11/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$27,928
Annual Profit
1195.2%
Cap Rate
247.4%
Cash on Cash
$48,008
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 62% occupancy.Projected nightly rate is $321/night at 56% occupancy.
Top 33% of comparables
Top 61% 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.
$65,932
Avg annual revenue
56%
Avg occupancy rate
$321
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$27,928
Profit
Revenue
$48,008
Operating Expenses
$19,921
Operating Income
$28,087
Mortgage & Taxes
$159
Profit (Cash Flow)
$27,928
$11,291
Cash Investment
Down Payment
$470
Renos & Furnishing
$10,750
Closing Costs
$71
Total
$11,291
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
247.35%
Cap Rate
1,195.17%
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
$112
Deductible property tax
$23
Your total deduction
-$26,212
Your adjusted annual income
$150,000 - -$26,212 = $176,212
Taxes on $176,212 (30%)
$52,864
Your old tax bill
$45,000
Your new tax bill
$52,864
Estimated tax savings
-$7,864
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: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -