$63,151
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 65% occupancy.Projected nightly rate is $177/night at 63% occupancy.
Top 51% of comparables
Top 6% 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.
$42,651
Avg annual revenue
63%
Avg occupancy rate
$177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$70k
Sign up to see the data on 40 all comparables
$14,980
Profit
Revenue
$63,151
Operating Expenses
$21,890
Operating Income
$41,261
Mortgage & Taxes
$26,281
Profit (Cash Flow)
$14,980
$98,233
Cash Investment
Down Payment
$77,920
Renos & Furnishing
$8,625
Closing Costs
$11,688
Total
$98,233
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.24%
Cap Rate
10.59%
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
$18,491
Deductible property tax
$3,857
Your total deduction
$27,845
Your adjusted annual income
$150,000 - $27,845 = $122,155
Taxes on $122,155 (30%)
$36,646
Your old tax bill
$45,000
Your new tax bill
$36,646
Estimated tax savings
$8,354
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:
8,357 sqft
Year built:
1998
Size:
2,252 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1334 Rainbow Parke Dr | 3 | 2 | 1,889 | - | 6,288 | 2006 | $0 | 34 |
3922 Whitey Ford Way | - | 2 | 1,837 | - | 6,430 | 2001 | $0 | - |
3008 Indigo Trl | 4 | 3 | 2,848 | - | 18,737 | 1998 | $0 | - |
1505 Ty Cobb Pl | 3 | 2 | 1,461 | - | 5,704 | 2003 | $0 | 26 |
3034 Alton Pl | 3 | 3 | 3,112 | - | 29,839 | 2018 | $0 | 27 |
3816 Forest Creek Dr | - | 4 | 3,878 | - | 19,856 | 1999 | $0 | - |
404 Alton Cv | - | 4 | 4,473 | - | 20,778 | 2017 | $0 | - |
636 Trailside Bnd | 4 | 3 | 3,174 | - | 9,670 | 2015 | $0 | 75 |
1 Woodhollow Trl | 3 | 2 | 2,814 | - | 43,560 | 1981 | $0 | 25 |
1437 Rainbow Parke Dr | 3 | 2 | 1,864 | - | 8,056 | 2010 | $0 | 81 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,357 sqft
- Building area: 2,252 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-16-3841-000B-0012
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $403,195
- County Est. Land Value: $100,000
- Assessed Land Value: $100,000
- County Est. Structure Value: $303,195
Market Estimate: $545,452
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
09/19/14 | $0 | 0% | Krystyna Sokolowski |
05/15/13 | $0 | 0% | Leopold Kaeprzak |
04/12/12 | $0 | 0% | Nancy D George |
Ownership
- Name: Krystyna Sokolowski
- Owner Occupied: Yes
- Owner Mailing Address: 1146 Forest Bluff Trl, Round Rock, Tx 78665
- Years Owned: 118
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Forest Creek Elementary School with 7/10 star rating
- Middle School: Pfc Robert P Hernandez Middle School with 4/10 star rating
- High School: Cedar Ridge High School with 6/10 star rating