Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 16514 Jamaica Cove Rd, Jamaica Beach, TX, 77554

4 bed • 4 bath • 12 guests • $722,600

BNB

Calc

Annual Revenue

$67,293

Profit (Cash Flow)

-$3,880

Cap Rate

6.2%

Annual Revenue

$67,293

AirDNA projects $625/night at 46% occupancy ($105,007). Airbtics projects $376/night at 49% occupancy ($67,292). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $376 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,943$68,396$110,732$146,127
Occupancy39%49%59%66%
Nightly Rate$255$369$497$584

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
$88,190
$264
89%
42.52$199✅✅❌Y / Y⭐️ 5 (126)
$42,163
$307
34%
431$279✅❌✅Y / Y⭐️ 4.5 (3)
$51,497
$299
45%
42.52$160❌✅❌Y / Y⭐️ 5 (132)
$145,095
$583
67%
432$235✅✅❌Y / Y⭐️ 5 (102)
$58,497
$231
66%
422$165❌❌✅Y / Y⭐️ 5 (96)
$84,375
$389
55%
42.53$207✅❌✅Y / Y⭐️ 5 (24)
$48,624
$337
37%
43.53$250❌❌❌Y / Y⭐️ 5 (22)
$87,811
$506
45%
43.52$370✅✅✅Y / Y⭐️ 0 (1)
$73,002
$361
54%
422$150✅❌✅Y / Y⭐️ 5 (15)
$112,646
$529
57%
433$260✅❌✅Y / Y⭐️ 5 (8)
$96,265
$407
63%
432$275❌✅✅Y / Y⭐️ 5 (18)
$89,169
$449
52%
423$260✅❌✅Y / Y⭐️ 5 (7)
$47,777
$251
48%
432$240❌❌❌Y / Y⭐️ 4.5 (12)
$74,884
$329
61%
4330$258✅❌✅Y / Y⭐️ 5 (29)
$43,698
$334
35%
432$275❌❌✅Y / Y⭐️ 4.7 (25)
$96,076
$494
49%
433$370✅✅✅Y / Y⭐️ 4.5 (28)
$29,096
$225
33%
432$190❌❌❌Y / Y⭐️ 5 (36)
$131,407
$599
59%
432$225✅❌✅Y / Y⭐️ 5 (46)
$36,897
$257
37%
4330$250❌❌✅Y / Y⭐️ 4.5 (88)
$49,237
$264
49%
42.53$260❌❌✅Y / Y⭐️ 5 (52)
$90,782
$541
45%
43.53$200✅❌❌Y / Y⭐️ 5 (19)
$39,228
$212
49%
4330$200❌❌✅Y / Y⭐️ 5 (17)
$54,491
$412
35%
431$279✅❌✅Y / N⭐️ 4.5 (20)
$87,614
$487
49%
43.52$250❌❌✅Y / Y⭐️ 5 (23)
$28,574
$98
66%
421$150✅❌✅Y / Y⭐️ 4.9 (27)
$40,626
$152
63%
422$175✅❌✅Y / Y⭐️ 4.5 (31)
$112,072
$519
59%
442$0✅❌✅Y / Y⭐️ 5 (4)
$94,286
$387
64%
42.52$250❌❌❌Y / Y⭐️ 5 (39)
$27,809
$155
43%
422$185❌❌❌Y / Y⭐️ 5 (23)
$84,760
$334
66%
422$140✅❌✅Y / Y⭐️ 4.5 (139)
$29,797
$167
46%
431$150❌❌✅Y / Y⭐️ 5 (71)
$144,807
$553
65%
4330$514❌❌❌Y / Y⭐️ 0 (1)
$39,367
$205
47%
4330$227❌❌❌Y / Y⭐️ 5 (25)
$48,610
$196
59%
4330$293✅❌❌Y / Y⭐️ 0 (1)
$55,442
$441
31%
452$250❌❌❌Y / Y⭐️ 5 (13)
$109,237
$732
40%
432$200✅❌❌Y / Y⭐️ 5 (8)
$86,263
$637
37%
432$0✅❌✅Y / Y⭐️ 3.5 (8)
$71,197
$397
49%
422$0✅❌✅Y / Y⭐️ 4.5 (50)

Return Metrics

-2.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,879-$7,759-$11,639-$15,519-$19,398-$38,797-$116,393
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$578,080$578,080$578,080$578,080$578,080$578,080$578,080
Down Payment$144,520$144,520$144,520$144,520$144,520$144,520$144,520
Property Appreciation$21,678$44,006$67,004$90,692$115,091$248,513$1,031,339
Total Return$740,398$758,846$777,965$797,773$818,292$932,315$1,637,545

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.18%

Cap Rate

6.2%

Return on Investment

14.05%

property-location

16514 Jamaica Cove Rd Jamaica Beach, Texas, 77554

4 bed • 4 bath • 12 guests

Est. $3,466/mo

Agent

Inquire about this property

Contact Agent

$722,600

Zestimate

7

Airbnb Investor Score

-$3,879

Annual Profit

6.2%

Cap Rate

-2.2%

Cash on Cash

$67,293

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $625/night at 46% occupancy ($105,007.65). Airbtics projects $376/night at 49% occupancy ($67,292).

Top 53% of comparables

Top 48% 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.

$70,593

Avg annual revenue

49%

Avg occupancy rate

$376

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

$25k

$65k

$105k

$145k

Sign up to see the data on 40 all comparables

-$3,880

Profit

Revenue

$67,293

Operating Expenses

$22,428

Operating Income

$44,865

Mortgage & Taxes

$48,744

Profit (Cash Flow)

-$3,880

$177,198

Cash Investment

Down Payment

$144,520

Renos & Furnishing

$11,000

Closing Costs

$21,678

Total

$177,198

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.18%

Cap Rate

6.2%

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

$34,295

Deductible property tax

$7,154

Your total deduction

$160,709

Your adjusted annual income

$150,000 - $160,709 = -$10,709

Taxes on -$10,709 (30%)

-$3,213

Your old tax bill

$45,000

Your new tax bill

-$3,213

Estimated tax savings

$48,213

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:

7,021 sqft

Year built:

1969

Size:

2,724 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 7,021 sqft
  • Building area: 2,724 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric
  • View: Canal
  • Parking: -
  • Amenities: ENERGY STAR Qualified Appliances, Electric Oven, Electric Cooktop, Electric Range, Dishwasher, Microwave
  • Price per square foot: $265

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 419300140031000
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $805,320
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $722,600

Schools