136 Palmilla Cir unit 301 Port Aransas, Texas, 78373
2 bed • 2 bath • 6 guests
Est. $2,110/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$8,211
Annual Profit
9.3%
Cap Rate
21.3%
Cash on Cash
$62,917
Annual Revenue
BNBCalc predicts this property will get $217 per night with 48% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 18% 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.
$40,633
Avg annual revenue
48%
Avg occupancy rate
$217
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$8,211
Profit
Revenue
$62,917
Operating Expenses
$21,859
Operating Income
$41,058
Mortgage & Taxes
$32,847
Profit (Cash Flow)
$8,211
$47,344
Cash Investment
Down Payment
$44,000
Renos & Furnishing
$0
Closing Costs
$3,344
Total
$47,344
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.33%
Cap Rate
9.33%
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
$23,493
Deductible property tax
$4,356
Your total deduction
$34,824
Your adjusted annual income
$150,000 - $34,824 = $115,176
Taxes on $115,176 (30%)
$34,553
Your old tax bill
$45,000
Your new tax bill
$34,553
Estimated tax savings
$10,447
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:
-
Year built:
2018
Size:
1,152 sqft
Type:
CONDO
Parking:
-
Heating:
Gas, Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 1,152 sqft
- Garage: No
- Heating: Gas, central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Electric, Gas, Central Air
- View: -
- Parking: Assigned, Covered, Rear/Side/Off Street
- Amenities: Dishwasher, Gas Cooktop, Disposal, Gas Oven, Gas Range, Microwave, Refrigerator, Range Hood, Dryer, Washer
- Price per square foot: $620
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 787500000301
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $756,805
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Olsen Elementary School with 8/10 star rating
- Middle School: Brundrett Middle School with 6/10 star rating
- High School: Port Aransas High School with 10/10 star rating