BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 15022 Beach Walk Loop, Corpus Christi, TX

0 bed • 0 bath • 9 guests • $380,000

BNB

Calc

Annual Revenue

$40,323

Profit (Cash Flow)

$2,149

Cap Rate

8.2%

Annual Revenue

$40,323

AirDNA projects $307/night at 34% occupancy ($38,124). Airbtics projects $175/night at 53% occupancy ($33,876). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $184 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,508$34,601$42,356$64,288
Occupancy45%52%57%74%
Nightly Rate$145$169$188$220

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
Beach Walk Loop Townhome
$22,725
$116
48%
322$195✅❌❌Y / Y⭐️ 5 (58)
Mustang Island (NPI) Beach Blessings Condo
$48,470
$242
54%
32.52$160✅❌❌Y / Y⭐️ 4.5 (7)
Sea La Vie Smarta Casita 09 on the Island
$20,373
$136
37%
322$195✅❌❌Y / Y⭐️ 5 (31)
Discover sandy toes: relaxing 3br condo w/heated p
$34,268
$141
64%
32.52$309✅❌❌Y / Y⭐️ 0 (2)
Upscale family haven: pickleball court, 2 pools, &
$38,506
$174
52%
332$448✅❌❌Y / Y⭐️ 0 (1)
Dillon Bay Townhome at Aruba Bay
$33,505
$134
63%
332$200✅❌❌Y / Y⭐️ 5 (71)
Spacious Home, Short Walk to Beach, Heated Pool!
$26,234
$138
47%
32.52$165✅❌❌Y / Y⭐️ 5 (24)
Spacious home steps away from the beach, with pool
$48,312
$226
56%
32.52$165✅❌✅Y / Y⭐️ 5 (79)
Island Time - North Padre Island Townhome
$40,079
$180
57%
332$250✅❌❌Y / Y⭐️ 5 (38)
Dog-friendly waterfront getaway w/2 pools, pickleb
$54,216
$170
77%
332$448✅❌✅Y / Y⭐️ 4.5 (10)
Heated Pool • 10 Min Walk To Beach• Balcony •Grill
$29,535
$128
53%
32.52$195✅❌❌Y / Y⭐️ 5 (106)
Waterview, Private Patio, Pool, Close to Beach!
$27,529
$146
46%
32.51$130✅❌❌Y / Y⭐️ 5 (24)
North Padre Island Coastal Beach Blessings Condo
$45,345
$217
56%
32.52$160✅❌❌Y / Y⭐️ 5 (21)
Emerald Island. A short walk to the beach!
$20,454
$148
36%
322$175✅❌❌Y / Y⭐️ 4.9 (93)
Dog-friendly getaway w/2 resort pools, pickleball
$55,270
$184
77%
332$448✅❌✅Y / Y⭐️ 4.5 (13)
Smarta Sandy Retreat 23 on the Island
$23,576
$145
42%
322$195✅❌❌Y / Y⭐️ 5 (24)
Smarta Coastal Casita 12 on the Island
$19,229
$145
31%
32.52$195✅❌❌Y / Y⭐️ 5 (28)
Poolside Condo w/ Private Patio & Close to Beach!
$37,923
$177
55%
32.51$130✅❌❌Y / Y⭐️ 5 (96)
Sunset Casita Lindo
$23,726
$134
43%
32.52$200✅❌❌Y / Y⭐️ 5 (52)
Birds of Paradise, right across from the beach!
$26,675
$169
41%
32.52$150✅❌❌Y / Y⭐️ 4.5 (25)
Pet-friendly escape near beach with heated pool, p
$35,990
$143
61%
32.52$309✅❌✅Y / Y⭐️ 4.5 (13)
Condo Near the Beach w/Pool and Ocean Views!
$33,032
$164
52%
32.51$150✅❌❌Y / Y⭐️ 5 (73)
Luxurious waterfront retreat with 2 pools, docks,
$39,302
$170
60%
332$448✅❌❌Y / Y⭐️ 5 (6)
You’ll love our beach view at Starfish and Coffee!
$68,418
$381
48%
32.52$150✅❌❌Y / Y⭐️ 5 (31)
Cozy Family Condo w/Private Patio & Close to Beach
$29,535
$160
47%
32.51$130✅❌❌Y / Y⭐️ 5 (83)
Pet & family-friendly waterfront home with water v
$42,712
$189
56%
332$448✅❌✅Y / Y⭐️ 5 (8)
Walk to Whitecap Beach Resort Retreat Heated Pool
$42,747
$220
48%
32.53$195✅❌❌Y / Y⭐️ 5 (100)
Sea haven: spacious family-friendly townhouse w/a
$42,211
$155
60%
332$448✅❌✅Y / Y⭐️ 4.5 (9)
Smarta Casita 08 on the Island
$25,846
$156
42%
32.52$195✅❌❌Y / Y⭐️ 5 (94)
Perfect Family Area! *Relaxing! Heated Pool w/gate
$59,646
$209
74%
322$170✅❌✅Y / Y⭐️ 5 (42)
Coastal retreat with private patio, pet-friendly,
$30,116
$175
42%
332$448✅❌✅Y / Y⭐️ 4.5 (5)
FallSALE.5minWalk2Beach!GameSystemSleeps13!
$43,853
$209
53%
32.52$250✅❌✅Y / Y⭐️ 5 (33)
3 Master Bedrooms, Walk to Beach, Pool
$21,696
$139
38%
33.51$150✅❌✅Y / Y⭐️ 5 (106)
Condo w/3 Rooms, Heated Pool, & Close to Beach!
$29,428
$148
52%
32.51$150✅❌❌Y / Y⭐️ 5 (44)
1 blk 2 BEACH! Bring swimsuit, leave your worries!
$39,552
$240
44%
32.52$150✅❌❌Y / Y⭐️ 5 (63)
Coastal retreat with stunning view, dog-friendly,
$59,523
$188
81%
332$448✅❌✅Y / Y⭐️ 5 (10)
Condo with Patio, Waterview and Beautiful Sunset
$36,153
$176
53%
32.51$150✅❌❌Y / Y⭐️ 5 (81)
Luxurious family retreat near beach, private patio
$54,751
$175
76%
332$448✅❌✅Y / Y⭐️ 5 (8)
Coastal chic townhome steps from the beach with gu
$41,272
$189
54%
32.52$319✅❌❌Y / Y⭐️ 5 (5)
Relax to the sounds of waves at this lovely proper
$33,084
$167
49%
32.52$319✅❌❌Y / Y⭐️ 4.5 (16)

Return Metrics

2.45% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,149$4,298$6,448$8,597$10,746$21,493$64,480
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$304,000$304,000$304,000$304,000$304,000$304,000$304,000
Down Payment$76,000$76,000$76,000$76,000$76,000$76,000$76,000
Property Appreciation$11,400$23,142$35,236$47,693$60,524$130,688$542,359
Total Return$393,549$407,440$421,684$436,290$451,270$532,181$986,840

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.45%

Cap Rate

8.22%

Return on Investment

19.77%

property-location

15022 Beach Walk Loop Corpus Christi, Texas, 78418

0 bed • 0 bath • 9 guests

Est. $1,823/mo

Agent

Inquire about this property

Contact Agent

$373,300

Zestimate

Corpus Christi

Guide

Zoning

Market

Guide


Laws


Market Data

32

Airbnb Investor Score

$2,149

Annual Profit

8.2%

Cap Rate

2.5%

Cash on Cash

$40,323

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $307/night at 34% occupancy.Projected nightly rate is $175/night at 53% occupancy.

Top 23% of comparables

Top 28% 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.

$37,120

Avg annual revenue

53%

Avg occupancy rate

$175

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

$35k

$50k

$70k

Sign up to see the data on 40 all comparables

$2,149

Profit

Revenue

$40,323

Operating Expenses

$9,082

Operating Income

$31,241

Mortgage & Taxes

$29,092

Profit (Cash Flow)

$2,149

$87,400

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$0

Closing Costs

$11,400

Total

$87,400

DSCR Ratio

Acceptable

1.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.45%

Cap Rate

8.22%

Profit (Cummulative)

$2,149

$304,000

$0

$11,400

$0

Total Gain

$17,283

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

$18,035

Deductible property tax

$7,220

Your total deduction

$35,497

Your adjusted annual income

$150,000 - $35,497 = $114,503


Taxes on $114,503 (30%)

$34,351

Your old tax bill

$45,000

Your new tax bill

$34,351


Estimated tax savings

$10,649

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:

2,174 sqft

Year built:

2014

Size:

1,312 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: 2
  • Lot size: 2,174 sqft
  • Building area: 1,312 sqft
  • Garage: No
  • Heating: Central, electric
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Assigned, Front Entry, Other
  • Amenities: Dishwasher, Electric Oven, Electric Range, Free-Standing Range, Refrigerator, Range Hood, Dryer, Washer
  • Price per square foot: $284

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 434400010090
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $405,929
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $373,300


Schools

  • High School: Flour Bluff High School with 6/10 star rating