Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 136 Palmilla Cir unit 301, Port Aransas, TX, 78373

2 bed • 2 bath • 5 guests • $700,000

BNB

Calc

Annual Revenue

$38,044

Profit (Cash Flow)

-$27,802

Cap Rate

2.8%

Annual Revenue

$38,044

AirDNA projects $376/night at 44% occupancy ($60,425). Airbtics projects $217/night at 48% occupancy ($38,043). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $217 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,060$38,634$48,708$60,394
Occupancy41%48%55%62%
Nightly Rate$180$211$228$251

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$56,818
$247
61%
232$150✅✅❌Y / Y⭐️ 5 (58)
$30,079
$209
38%
223$200✅✅❌Y / Y⭐️ 4.5 (9)
$43,382
$211
55%
222$150✅❌❌Y / N⭐️ 5 (42)
$35,722
$187
51%
222$150✅❌❌Y / Y⭐️ 5 (33)
$28,604
$213
35%
222$150✅❌❌Y / Y⭐️ 5 (32)
$26,459
$175
39%
222$150✅❌❌Y / Y⭐️ 5 (9)
$75,750
$297
65%
22.51$254✅❌✅Y / Y⭐️ 4.5 (7)
$41,837
$234
43%
221$263✅❌❌Y / Y⭐️ 0 (2)
$109,140
$593
49%
221$226❌❌❌Y / Y⭐️ 4.2 (8)
$37,711
$117
80%
221$137✅❌❌Y / Y⭐️ 5 (207)
$43,667
$215
54%
221$146✅❌❌Y / Y⭐️ 4 (4)
$28,420
$159
44%
221$140✅❌❌Y / Y⭐️ 5 (143)
$42,951
$244
46%
22.51$204✅❌❌Y / Y⭐️ 5 (5)
$39,257
$181
57%
221$184✅❌✅Y / Y⭐️ 4.5 (14)
$39,093
$228
44%
221$254✅❌❌Y / Y⭐️ 0 (1)
$62,818
$291
58%
222$217✅✅❌Y / Y⭐️ 5 (37)
$24,726
$178
36%
222$150✅❌❌Y / Y⭐️ 5 (52)
$30,240
$229
35%
222$150✅❌❌Y / Y⭐️ 5 (17)
$30,336
$187
43%
222$150✅❌❌Y / Y⭐️ 5 (14)
$40,177
$216
49%
222$150✅❌❌Y / Y⭐️ 5 (18)
$33,786
$213
41%
222$150✅❌❌Y / Y⭐️ 5 (11)
$48,639
$220
58%
22.51$254✅❌❌Y / N⭐️ 4.5 (7)
$54,791
$209
68%
22.51$254✅❌✅Y / N⭐️ 4.5 (13)
$53,478
$222
62%
22.51$204✅❌❌Y / Y⭐️ 4.5 (6)
$30,621
$146
49%
221$150✅❌✅Y / Y⭐️ 4.5 (20)
$41,482
$196
55%
222$185❌❌✅Y / Y⭐️ 2.5 (5)
$51,682
$240
55%
22.51$254✅❌✅Y / Y⭐️ 4.5 (10)
$59,666
$244
63%
201$204✅❌✅Y / N⭐️ 4.5 (8)
$27,309
$169
41%
221$146✅❌❌Y / N⭐️ 4 (9)
$36,400
$194
49%
222$150✅❌❌Y / Y⭐️ 4.5 (5)
$28,408
$180
41%
222$150✅❌❌Y / Y⭐️ 5 (12)
$37,987
$215
47%
222$150✅❌❌Y / Y⭐️ 5 (53)
$25,074
$212
30%
222$150✅❌❌Y / Y⭐️ 5 (39)
$32,269
$178
48%
222$150✅❌❌Y / Y⭐️ 5 (57)
$32,134
$186
46%
222$150✅❌❌Y / Y⭐️ 5 (10)
$37,266
$196
46%
221$254✅❌❌Y / Y⭐️ 3.5 (3)
$33,513
$158
52%
221$150✅❌✅Y / Y⭐️ 5 (25)
$48,920
$227
54%
22.51$254✅❌✅Y / Y⭐️ 0 (2)

Return Metrics

-16.59% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$27,801-$55,603-$83,405-$111,206-$139,008-$278,016-$834,050
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$560,000$560,000$560,000$560,000$560,000$560,000$560,000
Down Payment$140,000$140,000$140,000$140,000$140,000$140,000$140,000
Property Appreciation$21,000$42,630$64,908$87,856$111,491$240,741$999,083
Total Return$693,198$687,026$681,503$676,649$672,483$662,724$865,033

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.59%

Cap Rate

2.77%

Return on Investment

0.04%

property-location

136 Palmilla Cir unit 301 Port Aransas, Texas, 78373

2 bed • 2 bath • 5 guests

Est. $3,357/mo

Agent

Inquire about this property

Contact Agent

-63

Airbnb Investor Score

-$27,801

Annual Profit

2.8%

Cap Rate

-16.6%

Cash on Cash

$38,044

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $376/night at 44% occupancy.Projected nightly rate is $217/night at 48% occupancy.

Top 51% of comparables

Top 36% 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.

$40,633

Avg annual revenue

48%

Avg occupancy rate

$217

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

$10k

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

-$27,802

Profit

Revenue

$38,044

Operating Expenses

$18,626

Operating Income

$19,418

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$27,802

$167,500

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$6,500

Closing Costs

$21,000

Total

$167,500

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.59%

Cap Rate

2.77%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$98,046

Your adjusted annual income

$150,000 - $98,046 = $51,954

Taxes on $51,954 (30%)

$15,586

Your old tax bill

$45,000

Your new tax bill

$15,586

Estimated tax savings

$29,414

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com