$49,593
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 62% occupancy.Projected nightly rate is $358/night at 58% occupancy.
Top 48% of comparables
Top 86% 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.
$71,076
Avg annual revenue
58%
Avg occupancy rate
$358
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$120k
$165k
Sign up to see the data on 40 all comparables
$10,827
Profit
Revenue
$49,593
Operating Expenses
$20,127
Operating Income
$29,466
Mortgage & Taxes
$18,638
Profit (Cash Flow)
$10,827
$76,299
Cash Investment
Down Payment
$55,260
Renos & Furnishing
$12,750
Closing Costs
$8,289
Total
$76,299
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.19%
Cap Rate
10.66%
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
$13,113
Deductible property tax
$2,735
Your total deduction
$18,305
Your adjusted annual income
$150,000 - $18,305 = $131,695
Taxes on $131,695 (30%)
$39,509
Your old tax bill
$45,000
Your new tax bill
$39,509
Estimated tax savings
$5,491
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:
1984
Size:
1,401 sqft
Type:
SFR
Parking:
1
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3913 Stoney Hl | - | 2 | 1,433 | - | 0 | 1978 | $0 | - |
| 9006 Marthas Dr | - | 2 | 2,334 | - | 0 | 1993 | $0 | 858 |
| 9022 Mountain Mist Ln | - | 2 | 1,928 | - | 0 | 2001 | $0 | - |
| 8600 Glen Canyon Dr | 4 | 2 | 2,446 | - | 0 | 1999 | $0 | - |
| 3804 Spring Creek Rd | 4 | 2 | 1,530 | - | 0 | 1979 | $0 | - |
| 15816 Chatham Wood Dr | 4 | 2 | 2,272 | - | 0 | 1997 | $0 | - |
| 8002 Magic Mountain Cv | - | 3 | 2,403 | - | 0 | 2000 | $0 | - |
| 8102 Sunburst Pkwy | 4 | 3 | 2,825 | - | 0 | 2000 | $0 | - |
| 10012 Palmbrook Dr | - | 3 | 3,656 | - | 0 | 2006 | $0 | - |
| 16320 Horse Trap Ln | 5 | 4 | 4,838 | - | 0 | 2019 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 1,401 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-16-3479-000C-0042
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $312,429
- County Est. Land Value: $79,500
- Assessed Land Value: $79,500
- County Est. Structure Value: $232,929
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/14/22 | $0 | 0% | The Good Buy Girls Llc |
| 02/27/08 | $0 | 0% | Francisco Morales, Rosa Morales |
Ownership
- Name: The Good Buy Girls Llc
- Owner Occupied: No
- Owner Mailing Address: 512 Colorado Dr, Cedar Creek, TX 78612
- Years Owned: 28
- Home Equity: $40,542
- Mortgage Balance Remaining: $291,458
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Brushy Creek Elementary School with 7/10 star rating
- Middle School: Cedar Valley Middle School with 8/10 star rating
- High School: Mcneil High School with 6/10 star rating