BNBCalc Short Term Rental Investment Analysis 1701 Crestview Dr, Longview, TX 75604

3 bed • 2 bath • 9 guests • $189,000

BNB

Calc

Annual Revenue

$34,377

Profit (Cash Flow)

$3,478

Cap Rate

8.6%

Annual Revenue

$34,377

AirDNA projects $146/night at 60% occupancy ($31,995). Airbtics projects $181/night at 52% occupancy ($34,376). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,220	$33,385	$50,393	$72,142
Occupancy	42%	51%	59%	72%
Nightly Rate	$137	$166	$220	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Pool and Nature Getaway	$54,508	$281	53%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
3 B/2Ba with large bckyrd- Close 2 everything!!!	$46,212	$158	72%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Cozy Spacious Home, Great Back Yard! Fast Wi-Fi.	$26,267	$110	58%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
Renovated Retro	$40,600	$170	60%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
The Emerald Elephant	$40,742	$260	40%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Comfort Meets Convenience	$23,039	$130	45%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Enjoy a stylish five star home	$34,991	$181	49%	3	2	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (14)
Longview Family Home w/ Private Yard, Deck & Grill	$30,704	$163	42%	3	3	2	$142	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Super Cute 3/2 Convenient & Comfortable Fast Wifi	$36,722	$127	79%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)

Return Metrics

6.69% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,478	$6,956	$10,435	$13,913	$17,392	$34,784	$104,353
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$151,200	$151,200	$151,200	$151,200	$151,200	$151,200	$151,200
Down Payment	$37,800	$37,800	$37,800	$37,800	$37,800	$37,800	$37,800
Property Appreciation	$5,670	$11,510	$17,525	$23,721	$30,102	$65,000	$269,752
Total Return	$198,148	$207,466	$216,960	$226,634	$236,495	$288,784	$563,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.69%

Cap Rate

8.58%

Return on Investment

21.17%

1701 Crestview Dr Longview, TX, 75604

3 bed • 2 bath • 9 guests

Purchase Price

Est. $907/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,478

Annual Profit

8.6%

Cap Rate

6.7%

Cash on Cash

$34,377

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 60% occupancy.Projected nightly rate is $181/night at 52% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$35,690

Avg annual revenue

52%

Avg occupancy rate

$181

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

$45k

$55k

$3,478

Profit

Revenue

$34,377

Operating Expenses

$18,149

Operating Income

$16,228

Mortgage & Taxes

$12,749

Profit (Cash Flow)

$3,478

$51,970

Cash Investment

Down Payment

$37,800

Renos & Furnishing

$8,500

Closing Costs

$5,670

Total

$51,970

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.69%

Cap Rate

8.58%

Return on Investment

21.17%

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

$8,970

Deductible property tax

$1,871

Your total deduction

$16,418

Your adjusted annual income

$150,000 - $16,418 = $133,582

Taxes on $133,582 (30%)

$40,074

Your old tax bill

$45,000

Your new tax bill

$40,074

Estimated tax savings

$4,926

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -