1108 Hanson Ct Glenn Heights, Texas, 75154
4 bed • 3 bath • 12 guests
Est. $1,860/mo
Inquire about this property
Contact Agent
$387,700
Zestimate
Airbnb Investor Score
$5,781
Annual Profit
8.2%
Cap Rate
5.8%
Cash on Cash
$52,431
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $290/night at 50% occupancy.Projected nightly rate is $261/night at 55% occupancy.
Top 58% of comparables
Top 44% 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.
$54,440
Avg annual revenue
55%
Avg occupancy rate
$261
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$5,782
Profit
Revenue
$52,431
Operating Expenses
$20,496
Operating Income
$31,935
Mortgage & Taxes
$26,153
Profit (Cash Flow)
$5,782
$99,921
Cash Investment
Down Payment
$77,540
Renos & Furnishing
$10,750
Closing Costs
$11,631
Total
$99,921
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.78%
Cap Rate
8.23%
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
$18,401
Deductible property tax
$3,838
Your total deduction
$34,111
Your adjusted annual income
$150,000 - $34,111 = $115,889
Taxes on $115,889 (30%)
$34,767
Your old tax bill
$45,000
Your new tax bill
$34,767
Estimated tax savings
$10,233
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:
10,193 sqft
Year built:
2003
Size:
2,948 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 10,193 sqft
- Building area: 2,948 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 3
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage
- Amenities: Built-In Gas Range, Double Oven, Dishwasher, Disposal
- Price per square foot: $131
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 270002600E0140000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $376,330
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $387,700
Schools
- Middle School: Curtistene S Mccowan Middle School with 5/10 star rating
- High School: Desoto High School with 3/10 star rating