16510 Fm 2575 Amarillo, TX, 79108
4 bed • 3 bath • 12 guests
Est. $3,357/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$52,088
Annual Profit
-0.7%
Cap Rate
-30.3%
Cash on Cash
$10,128
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $59/night at 47% occupancy.Projected nightly rate is $186/night at 59% occupancy.
Top 91% of comparables
Top 91% 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.
$43,649
Avg annual revenue
59%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$40k
$55k
$65k
Sign up to see the data on 10 all comparables
-$52,088
Profit
Revenue
$10,128
Operating Expenses
$14,997
Operating Income
-$4,868
Mortgage & Taxes
$47,220
Profit (Cash Flow)
-$52,088
$171,750
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$10,750
Closing Costs
$21,000
Total
$171,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-30.32%
Cap Rate
-0.69%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$122,920
Your adjusted annual income
$150,000 - $122,920 = $27,080
Taxes on $27,080 (30%)
$8,124
Your old tax bill
$45,000
Your new tax bill
$8,124
Estimated tax savings
$36,876
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -