Airbnb Investor Score
-$472,605
Annual Profit
0.9%
Cap Rate
-25.2%
Cash on Cash
$98,879
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $627/night at 61% occupancy.Projected nightly rate is $423/night at 64% occupancy.
Top 56% of comparables
Top 41% 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.
$95,551
Avg annual revenue
64%
Avg occupancy rate
$423
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$105k
$180k
$255k
Sign up to see the data on 40 all comparables
-$472,606
Profit
Revenue
$98,879
Operating Expenses
$26,534
Operating Income
$72,345
Mortgage & Taxes
$544,950
Profit (Cash Flow)
-$472,606
$1,872,055
Cash Investment
Down Payment
$1,615,700
Renos & Furnishing
$14,000
Closing Costs
$242,355
Total
$1,872,055
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-25.24%
Cap Rate
0.89%
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
$383,414
Deductible property tax
$79,977
Your total deduction
$1,274,861
Your adjusted annual income
$150,000 - $1,274,861 = -$1,124,861
Taxes on -$1,124,861 (30%)
-$337,458
Your old tax bill
$45,000
Your new tax bill
-$337,458
Estimated tax savings
$382,458
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:
0.94 sqft
Year built:
2024
Size:
11,501 sqft
Type:
SINGLE_FAMILY
Parking:
4
Heating:
Natural Gas, Zoned
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.94 sqft
- Building area: 11,501 sqft
- Garage: Yes
- Heating: Natural gas, zoned
- Pool: Yes
- Fireplaces: 3
- Basement: No
- Cooling: Electric, Zoned
- View: -
- Parking: Additional Parking, Garage Door Opener, Attached, Driveway
- Amenities: Water Heater, Dryer, Refrigerator, Washer, Wine Refrigerator, Double Oven, Gas Oven, Free-Standing Range, Gas Range, Dishwasher, Disposal, Microwave, Ice Maker
- Price per square foot: $702
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1032270000004
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $4,158,043
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $8,078,500
Schools
- Elementary School: Memorial Drive Elementary School with 10/10 star rating
- Middle School: Spring Branch Middle School with 6/10 star rating
- High School: Memorial High School with 8/10 star rating