BNBCalc Short Term Rental Investment Analysis 1219 Glade St, College Station, TX, 77840

4 bed • 3 bath • 12 guests • $458,700

BNB

Calc

Annual Revenue

$69,952

Profit (Cash Flow)

$16,235

Cap Rate

10.3%

Annual Revenue

$69,952

AirDNA projects $401/night at 43% occupancy ($62,979). Airbtics projects $456/night at 42% occupancy ($69,951). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 42% occupancy rate, $456 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$31,275	$62,704	$103,273	$174,990
Occupancy	33%	43%	52%	58%
Nightly Rate	$250	$386	$526	$802

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Adobe BCS - 1.0 Mile to Campus - Sleeps 10	$65,953	$340	53%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (54)
2 Units - 4br/2ba in Texas A&M	$25,475	$141	44%	4	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (23)
The CSTAT House: Family Friendly	$48,531	$362	33%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (10)
GameDay Getaway w/ pool 5 min from Kyle Field	$108,944	$1,353	22%	4	3	2	$0	✅	✅	✅	Y / N	⭐️ 0 (1)
Elegant College Station Home - Walk to Texas A & M	$84,944	$402	57%	4	3.5	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Howdy Retreat - Family & Team-Friendly Stay	$82,432	$660	33%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Aggie Fan Cave - Aggieland Vacation Rentals	$66,821	$483	37%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (8)
Langford House- Guest Favorite- Super Host	$48,220	$256	49%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (60)
The Maroon Door	$53,446	$392	36%	4	4.5	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (68)
The Two-Oh-Two (4 bdr – 4 bath)	$38,421	$166	60%	4	4	1	$109	❌	❌	❌	Y / Y	⭐️ 5 (119)
10 minute walk to Kyle Field- The Field House	$71,075	$418	44%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
The Casita at Kyle Field-one mile from TAMU!	$33,473	$206	43%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (149)
The Casa at Kyle Field-one mile to Kyle Field!	$57,504	$382	40%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (143)
“ THE KYLE GeTaWaY “ only blocks from Campus!	$33,176	$144	58%	4	3	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (283)
Howdy Comfy Condo 4 Bedroom/4 Bathroom	$35,475	$193	47%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (81)
Spacious Family Home 4BR/4Bath +Walk to KyleField	$54,757	$299	46%	4	4.5	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (68)
Give a big howdy…3 blocks behind Kyle field	$53,220	$568	24%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy Family-Friendly House With an Extra Backyard Cottage	$39,705	$163	58%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (182)
Less than 1 mile from Texas A&M University!	$111,224	$542	54%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (11)
NEW 2,400 Game Day House - 4 Ensuites with Pool	$48,335	$443	29%	4	4.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (67)
LUX Howdy House: 4 King Suites, Pool, Central BCS	$154,050	$799	52%	4	4.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (58)
Aggieland Stroll in Style	$80,369	$475	45%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Family Friendly+Incredible Backyard Space+Fire Pit	$61,595	$290	57%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (35)
C Stat 4Bd 4Ba Apartment - 1.5 Miles Kyle Field	$49,986	$234	52%	4	4	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
* Horse Haven Hideout*	$29,280	$160	50%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (64)
Poolside Paradise	$114,105	$445	68%	4	2	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (23)
Maroon Tap ~ Aggieland Vacation Rentals	$48,975	$390	33%	4	4	2	$193	✅	✅	✅	Y / Y	⭐️ 5 (19)
The Pershing House: 1 mile to Kyle Field	$47,081	$229	44%	4	2	1	$230	✅	❌	❌	Y / Y	⭐️ 5 (58)
Living Local Aggie Retreat I Brand New Build I Nex	$99,682	$830	28%	4	4.5	1	$404	✅	✅	✅	Y / Y	⭐️ 0 (1)
Hereford House - luxurious smart home	$58,183	$372	42%	4	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Kyle View - closest to Kyle Field and Ring Day!	$165,436	$1,220	37%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Old Jersey Junction- Walk to Kyle Field & Ring Day	$193,495	$1,759	30%	4	4.5	1	$230	❌	❌	❌	Y / Y	⭐️ 5 (9)
The Gathering Place ~ Aggieland Vacation Rentals	$33,333	$412	21%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (4)
NEW 2,160 Game Day House: 4 Ensuites with Pool	$69,729	$524	36%	4	4.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (30)
1.5 M to Kyle Field \| Fire Pit \| Kids Hangout	$37,441	$310	33%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lg Space Near Texas A&M Campus	$20,213	$263	21%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Sterling House~Aggieland Vacation Rentals	$25,301	$275	24%	4	2	2	$193	❌	❌	❌	Y / Y	⭐️ 5 (12)
Retreat at the Estates ~Aggieland Vacation Rentals	$76,261	$534	37%	4	4.5	2	$248	✅	❌	❌	Y / Y	⭐️ 5 (28)
Aggieland Hangout 4x4	$47,804	$212	58%	4	4	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (52)
Cul-de-sac Dream	$108,218	$616	48%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

13.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,235	$32,470	$48,706	$64,941	$81,176	$162,353	$487,061
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,506	$9,290	$14,369	$19,762	$25,487	$59,866	$366,960
Down Payment	$91,740	$91,740	$91,740	$91,740	$91,740	$91,740	$91,740
Property Appreciation	$13,761	$27,934	$42,533	$57,570	$73,059	$157,754	$654,685
Total Return	$126,242	$161,436	$197,349	$234,014	$271,463	$471,715	$1,600,446

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.96%

Cap Rate

10.28%

Return on Investment

29.67%

1219 Glade St College Station, Texas, 77840

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,200/mo

Inquire about this property

Contact Agent

$458,700

Zestimate

College Station

Zoning

Laws

Airbnb Investor Score

$16,235

Annual Profit

10.3%

Cap Rate

14.0%

Cash on Cash

$69,952

Annual Revenue

BNBCalc predicts this property will get $456 per night with 42% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$67,041

Avg annual revenue

42%

Avg occupancy rate

$456

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$75k

$135k

$195k

$16,235

Profit

Revenue

$69,952

Operating Expenses

$22,774

Operating Income

$47,178

Mortgage & Taxes

$30,942

Profit (Cash Flow)

$16,235

$116,251

Cash Investment

Down Payment

$91,740

Renos & Furnishing

$10,750

Closing Costs

$13,761

Total

$116,251

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.96%

Cap Rate

10.28%

Return on Investment

29.67%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,770

Deductible property tax

$4,541

Your total deduction

$30,691

Your adjusted annual income

$150,000 - $30,691 = $119,309

Taxes on $119,309 (30%)

$35,793

Your old tax bill

$45,000

Your new tax bill

$35,793

Estimated tax savings

$9,207

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:

0.55 sqft

Year built:

1980

Size:

2,110 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Electric, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.55 sqft

Building area: 2,110 sqft

Garage: No

Heating: Other, electric, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Garbage disposal, Microwave

Price per square foot: $217

Lot Info

Zoning: -

Land Use: -

Parcel Number: 29050000060100

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $495,726

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $458,700

Schools

High School: A & M Cons High School with 6/10 star rating