$39,534
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 44% occupancy.Projected nightly rate is $157/night at 57% occupancy.
Top 71% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$36,013
Avg annual revenue
57%
Avg occupancy rate
$157
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$55k
Sign up to see the data on 10 all comparables
-$19,726
Profit
Revenue
$39,534
Operating Expenses
$18,819
Operating Income
$20,715
Mortgage & Taxes
$40,440
Profit (Cash Flow)
-$19,726
$146,385
Cash Investment
Down Payment
$119,900
Renos & Furnishing
$8,500
Closing Costs
$17,985
Total
$146,385
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.47%
Cap Rate
3.45%
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
$28,453
Deductible property tax
$5,935
Your total deduction
$94,314
Your adjusted annual income
$150,000 - $94,314 = $55,686
Taxes on $55,686 (30%)
$16,706
Your old tax bill
$45,000
Your new tax bill
$16,706
Estimated tax savings
$28,294
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:
1,199,685 sqft
Year built:
2010
Size:
19,806 sqft
Type:
MFR
Parking:
2
Heating:
PACKAGE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 0
- Lot size: 1,199,685 sqft
- Building area: 19,806 sqft
- Garage: Yes
- Heating: Package
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 7499-0301-001
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2018
- Assessed Value: $60,142,320
- County Est. Land Value: $8,772,700
- Assessed Land Value: $8,772,700
- County Est. Structure Value: $51,369,620
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/16/21 | $0 | 0% | Wrpv Xiv Sc Pearland Llc |
| 10/21/16 | $0 | 0% | Goodgarden Owner Gp |
| 02/10/12 | $0 | 0% | 12400 Shadow Creek Parkway Llc |
Ownership
- Name: Wrpv Xiv Sc Pearland Llc
- Owner Occupied: No
- Owner Mailing Address: 30 S Wacker Dr, Chicago, Il 60606
- Years Owned: 29
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Blue Ridge Elementary School with 3/10 star rating
- Middle School: Christa Mcauliffe Middle School with 3/10 star rating
- High School: Willowridge High School with 3/10 star rating