1110 Leah Dr Troy, Texas, 76579-2781
1 bed • 1 bath • 1 guests
Est. $1,469/mo
Inquire about this property
Contact Agent
$306,300
Zestimate
$24,544
Annual Revenue
BNBCalc predicts this property will get $114 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 28% 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.
$26,104
Avg annual revenue
60%
Avg occupancy rate
$114
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$45k
$65k
Sign up to see the data on 40 all comparables
-$12,988
Profit
Revenue
$24,544
Operating Expenses
$16,871
Operating Income
$7,674
Mortgage & Taxes
$20,662
Profit (Cash Flow)
-$12,988
$74,699
Cash Investment
Down Payment
$61,260
Renos & Furnishing
$4,250
Closing Costs
$9,189
Total
$74,699
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.38%
Cap Rate
2.5%
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
$14,537
Deductible property tax
$3,032
Your total deduction
$53,473
Your adjusted annual income
$150,000 - $53,473 = $96,527
Taxes on $96,527 (30%)
$28,958
Your old tax bill
$45,000
Your new tax bill
$28,958
Estimated tax savings
$16,042
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:
9,448 sqft
Year built:
2010
Size:
3,136 sqft
Type:
MFR
Parking:
2
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 202 Coby Dr | - | - | 2,590 | - | 14,871 | 2010 | $0 | - |
| 1004 Leah Dr | - | - | 2,590 | - | 16,322 | 2009 | $0 | - |
| 304 Coby Dr | - | - | 2,619 | - | 11,095 | 2013 | $0 | - |
| 305 Coby Dr | - | - | 2,619 | - | 12,441 | 2013 | $0 | - |
| 306 Coby Dr | - | - | 2,662 | - | 11,552 | 2013 | $0 | - |
| 1105 S College Ave | - | - | 0 | - | 4,182 | 2022 | $0 | - |
| 303 Coby Dr | - | - | 2,754 | - | 9,779 | 2013 | $0 | - |
| 802 S College Ave | - | 2 | 3,240 | - | 18,121 | 1976 | $0 | - |
| 1117 S College Ave | - | - | 2,538 | - | 4,182 | 2022 | $0 | - |
| College Ave | - | - | 2,538 | - | 4,182 | 2022 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 1
- Lot size: 9,448 sqft
- Building area: 3,136 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 394630
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $322,962
- County Est. Land Value: $32,000
- Assessed Land Value: $32,000
- County Est. Structure Value: $290,962
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/30/20 | $0 | 0% | Joseph G Qualey, Danielle Seaton |
| 10/23/12 | $0 | 0% | Troy Reed |
| 05/12/11 | $155,000 | 64% | Troy Reed |
| 01/05/10 | $0 | 0% | James Herring |
Ownership
- Name: Joseph Garett Qualey
- Owner Occupied: No
- Owner Mailing Address: 1110 Leah Dr Unit B, Troy, Tx 76579
- Years Owned: 44
- Home Equity: $121,623
- Mortgage Balance Remaining: $196,377
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No