$36,882
Annual Revenue
This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 63% occupancy.Projected nightly rate is $187/night at 54% occupancy.
Top 41% of comparables
Top 41% 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.
$34,708
Avg annual revenue
54%
Avg occupancy rate
$187
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$5,290
Profit
Revenue
$36,882
Operating Expenses
$18,475
Operating Income
$18,408
Mortgage & Taxes
$23,698
Profit (Cash Flow)
-$5,290
$89,424
Cash Investment
Down Payment
$70,260
Renos & Furnishing
$8,625
Closing Costs
$10,539
Total
$89,424
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.91%
Cap Rate
5.23%
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
$16,673
Deductible property tax
$3,478
Your total deduction
$37,996
Your adjusted annual income
$150,000 - $37,996 = $112,004
Taxes on $112,004 (30%)
$33,601
Your old tax bill
$45,000
Your new tax bill
$33,601
Estimated tax savings
$11,399
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:
1,224 sqft
Year built:
1977
Size:
2,956 sqft
Type:
SFR
Parking:
3
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 306 Magnolia Heights Ln | 3 | 5 | 3,890 | - | 2,866 | 2016 | $0 | 74 |
| 264 Litchfield Ln | 2 | 3 | 1,405 | - | 1,072 | 1977 | $0 | 75 |
| 121 Memorial Parkview Dr | 3 | 4 | 4,690 | - | 3,994 | 2021 | $0 | 152 |
| 338 Tamerlaine Dr | 3 | 3 | 2,863 | - | 13,003 | 1964 | $0 | 60 |
| 201 Vanderpool Ln Apt 130 | 3 | 4 | 3,331 | - | 4,177 | 1982 | $0 | 55 |
| 10122 Green Tree Rd | 4 | 3 | 2,817 | - | 12,253 | 1970 | $0 | 95 |
| 201 Vanderpool Ln Apt 149 | 4 | 3 | 3,208 | - | 2,648 | 1990 | $0 | 160 |
| 10206 Candlewood Dr | 4 | 3 | 2,602 | - | 11,561 | 1967 | $0 | - |
| 610 Attingham Dr | 4 | 3 | 3,356 | - | 8,577 | 1965 | $0 | 42 |
| 10619 Candlewood Dr | 4 | 3 | 2,104 | - | 9,374 | 1967 | $0 | 19 |
Property Details
- MLS Status: N/A
- Property Use: Townhouse
- Stories: 2
- Lot size: 1,224 sqft
- Building area: 2,956 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1062130000172
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2020
- Assessed Value: $346,345
- County Est. Land Value: $123,480
- Assessed Land Value: $123,480
- County Est. Structure Value: $222,865
Market Estimate: $1,173,667
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Susan B Larson, Bernie K Larson |
Ownership
- Name: Susan B Larson
- Owner Occupied: Yes
- Owner Mailing Address: 810 Redan St, Houston, Tx 77009
- Years Owned: 286
- Home Equity: $264,200
- Mortgage Balance Remaining: $112,900
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Frostwood Elementary School with 10/10 star rating
- Middle School: Memorial Middle School with 9/10 star rating
- High School: Memorial High School with 6/10 star rating