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 1612 Aransas Pass Dr

3 bed • 3 bath • 9 guests • $219,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$33,266

Profit (Cash Flow)

$475

Cap Rate

7.0%

Annual Revenue

$33,266

AirDNA projects $207/night at 44% occupancy ($33,266). Airbtics projects $187/night at 58% occupancy ($39,614). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 44% occupancy rate, $207 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,125$39,410$57,813$76,556
Occupancy50%58%69%80%
Nightly Rate$149$180$221$252

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
Luxurious Laredo Getaway - Unwind in Style!
$41,732
$251
41%
322$155❌❌✅Y / Y⭐️ 5 (4)
3/2 near Laredo Medical Ctr/Central location
$42,320
$132
80%
322$140❌❌❌Y / Y⭐️ 4.8 (41)
Imperial home by Doctor’s Hospital~North Laredo
$48,588
$225
57%
321$100❌❌❌Y / Y⭐️ 5 (18)
6 DoUbLe BeDs, 3 SoFaBedS, Huge PaRkiNg SpAcE
$44,950
$222
51%
322$200❌❌❌Y / Y⭐️ 4.9 (11)
"The Perfect Home @ Green Ranch, Laredo TX"
$36,104
$150
61%
334$150❌❌❌Y / Y⭐️ 5 (20)
Cozy Condo North Laredo
$30,645
$149
52%
321$95❌❌✅Y / Y⭐️ 4.8 (35)
Cozy 3 bedroom in quiet neighborhood
$22,290
$87
70%
322$0❌❌❌Y / N⭐️ 4.5 (13)
Spacious & Cozy Home. North Laredo.
$19,687
$49
98%
323$200✅❌✅Y / Y⭐️ 4.7 (7)
Great location condominium
$29,204
$147
51%
332$80✅❌❌Y / Y⭐️ 4.5 (27)
Hot Spot
$33,519
$168
51%
331$90✅❌✅Y / Y⭐️ 4.8 (43)
UrbanStay@ Cambridge
$36,720
$150
60%
331$135✅✅✅Y / Y⭐️ 4.8 (97)
North Laredo 3 Bed 3 Full Bath
$28,657
$181
39%
331$90❌❌✅Y / Y⭐️ 4.8 (28)
Cardinal House Modern & Spacious in Great Location
$48,267
$215
57%
323$100❌❌❌Y / Y⭐️ 5 (83)
Centralized home min away from all entertainment
$27,340
$166
45%
322$0❌❌❌Y / Y⭐️ 5 (12)
Our First Home
$47,267
$201
62%
321$50❌❌✅Y / Y⭐️ 5 (33)
North Laredo: An Aesthetic Townhome
$39,284
$176
59%
331$40❌❌❌Y / Y⭐️ 5 (118)
Modern three bedroom home with pool.
$52,950
$252
56%
321$105✅❌✅Y / Y⭐️ 5 (21)
No Cleaning Fee - Jardin Dorado Condo
$47,668
$176
74%
332$0❌❌❌Y / Y⭐️ 5 (143)
HB Casita Amarilla *DOG friendly, BIG backyard*
$36,353
$317
27%
324$250❌❌✅Y / Y⭐️ 5 (12)
House in Los Agaves
$40,058
$153
69%
332$75✅❌❌Y / Y⭐️ 4.9 (37)
Amazing 3 Bedroom Laredo Home in Gated Complex
$33,380
$139
61%
332$125❌❌❌Y / Y⭐️ 4.9 (63)
New Home + New Area 3 Bedrooms
$43,231
$180
62%
331$90❌❌✅Y / Y⭐️ 4.9 (12)
Fresh Remodel with Great Location
$34,649
$129
69%
332$60✅❌❌Y / Y⭐️ 5 (38)
Danmor home
$39,006
$185
55%
322$70❌❌❌Y / Y⭐️ 5 (6)
Shiloh “Cozy Condo”
$13,129
$142
24%
331$45✅❌❌Y / Y⭐️ 4.8 (6)
Beautiful Home in North Laredo
$47,627
$138
93%
332$50❌❌❌Y / Y⭐️ 5 (20)
Casa de Paz- North Laredo- Pool and gym
$91,683
$334
75%
332$0✅❌❌Y / Y⭐️ 5 (25)
The Rustic Home III
$48,129
$221
59%
322$60❌❌❌Y / Y⭐️ 5 (3)
Entire Home in Laredo, TX! Beautiful & Cozy 3 BB
$36,946
$263
36%
331$60❌❌❌Y / Y⭐️ 5 (3)
North Laredo: New Build in Prime Location
$42,188
$212
52%
331$50✅❌❌Y / Y⭐️ 5 (51)
Good Vibes @ Covey
$68,281
$212
88%
333$0❌❌❌Y / Y⭐️ 5 (13)
Lovely Laredo Condo Great location !
$35,261
$136
66%
332$125✅✅❌Y / Y⭐️ 5 (24)
Great Townhome close to loop 20.
$26,497
$204
33%
331$120❌❌❌Y / N⭐️ 5 (2)
Modern HOME
$34,901
$214
40%
331$100❌❌❌Y / Y⭐️ 4.5 (11)
Stunning country Home
$61,277
$255
65%
332$150✅❌❌Y / Y⭐️ 5 (1)
No Cleaning Fee - Hidden Gem with a modern touch
$45,457
$180
69%
331$0❌❌❌Y / Y⭐️ 5 (79)
Our Home
$43,050
$230
49%
332$60❌❌❌Y / Y⭐️ 5 (11)
Laredo - Home Away from Home
$28,748
$154
51%
331$0❌❌❌Y / Y⭐️ 5 (32)
The Green House/North Laredo/Single Story/Arcade
$39,846
$240
43%
332$50❌✅❌Y / Y⭐️ 5 (10)
Beautiful Townhome North Laredo
$58,631
$180
89%
331$50❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

0.8% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$475$950$1,425$1,900$2,376$4,752$14,257
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,153$4,439$6,866$9,443$12,179$28,608$175,360
Down Payment$43,840$43,840$43,840$43,840$43,840$43,840$43,840
Property Appreciation$6,576$13,349$20,325$27,511$34,912$75,386$312,855
Total Return$53,044$62,579$72,458$82,696$93,308$152,587$546,313

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.8%

Cap Rate

6.96%

Return on Investment

15.55%

property-location

1612 Aransas Pass Dr Laredo, Texas, 78045-8494

3 bed • 3 bath • 9 guests

Est. $1,051/mo

Agent

This property is for sale!

Contact

test at Test

Laredo

Guide

Zoning

Market

Guide


Laws


Market Data

$33,266

Annual Revenue

BNBCalc predicts this property will get $187 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 81% of comparables

Top 38% 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.

$40,638

Avg annual revenue

58%

Avg occupancy rate

$187

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

$40k

$65k

$95k

Sign up to see the data on 40 all comparables

$475

Profit

Revenue

$33,266

Operating Expenses

$18,005

Operating Income

$15,262

Mortgage & Taxes

$14,787

Profit (Cash Flow)

$475

$59,166

Cash Investment

Down Payment

$43,840

Renos & Furnishing

$8,750

Closing Costs

$6,576

Total

$59,166

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.8%

Cap Rate

6.96%

Profit (Cummulative)

$475

$2,153

$8,750

$6,576

$0

Total Gain

$9,205

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

$10,403

Deductible property tax

$2,170

Your total deduction

$26,208

Your adjusted annual income

$150,000 - $26,208 = $123,792


Taxes on $123,792 (30%)

$37,138

Your old tax bill

$45,000

Your new tax bill

$37,138


Estimated tax savings

$7,862

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:

6,028 sqft

Year built:

2004

Size:

2,159 sqft

Type:

SFR

Parking:

1

Heating:

NONE

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 6,028 sqft
  • Building area: 2,159 sqft
  • Garage: Yes
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 994-01005-010
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $195,142
  • County Est. Land Value: $37,615
  • Assessed Land Value: $37,615
  • County Est. Structure Value: $157,527
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
06/16/21$00%Sean Elliot Mendez
06/16/17$142,373100%Erick Miguel Romero, Esmeralda Tellez Vega
02/15/12$00%Fabiola Hernandez, Gilberto Serrato Cuevas
12/31/04$00%Salvador Martinez Jr, Leonor C Martinez

Ownership

  • Name: Sean Elliot Mendez
  • Owner Occupied: Yes
  • Owner Mailing Address: 1612 Aransas Pass Dr, Laredo, Tx 78045
  • Years Owned: 38
  • Home Equity: $15,442
  • Mortgage Balance Remaining: $204,232
  • Financed amount: -
  • Owner Type: Individual
  • Lien: Yes
  • Inherited: No
  • Foreclosure: No