$50,009
Annual Revenue
BNBCalc predicts this property will get $178 per night with 62% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 13% 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.
$44,140
Avg annual revenue
62%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$4,194
Profit
Revenue
$50,009
Operating Expenses
$20,181
Operating Income
$29,828
Mortgage & Taxes
$25,634
Profit (Cash Flow)
$4,194
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.37%
Cap Rate
7.84%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$39,958
Your adjusted annual income
$150,000 - $39,958 = $110,042
Taxes on $110,042 (30%)
$33,013
Your old tax bill
$45,000
Your new tax bill
$33,013
Estimated tax savings
$11,987
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:
7,675 sqft
Year built:
1984
Size:
1,629 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 904 Greenlawn Blvd | 2 | 1 | 929 | - | 11,025 | 1983 | $0 | 35 |
| 1707 Southwestern Trl | 3 | 2 | 1,180 | - | 9,942 | 1993 | $0 | 122 |
| 1003 Greenbriar Loop | - | 2 | 1,184 | - | 4,414 | 1984 | $0 | - |
| 1611 Greenlawn Blvd | 2 | 2 | 1,137 | - | 4,860 | 1986 | $0 | 26 |
| 1107 Fairlawn Cv | 2 | 1 | 800 | - | 5,020 | 1984 | $0 | 25 |
| 1825 Mathers Mill Trl | 3 | 2 | 1,302 | - | 0 | 2015 | $0 | - |
| 1829 Rachel Ln | 3 | 2 | 1,730 | - | 5,067 | 2008 | $0 | 20 |
| 1304 Irishmoss Trl | 3 | 2 | 1,826 | - | 0 | 2006 | $0 | 46 |
| 2309 Logan Dr | 4 | 3 | 2,380 | - | 7,587 | 1994 | $0 | 42 |
| 2214 Logan Dr | - | 2 | 1,398 | - | 6,730 | 1986 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,675 sqft
- Building area: 1,629 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-16-3956-000A-0034
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $312,647
- County Est. Land Value: $65,000
- Assessed Land Value: $65,000
- County Est. Structure Value: $247,647
Market Estimate: $353,337
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/21/22 | $0 | 0% | Daniel Sera |
| 11/30/21 | $0 | 0% | Yaheli Group Llc |
Ownership
- Name: Daniel Sera
- Owner Occupied: No
- Owner Mailing Address: 1709 Parkside Cir, Round Rock, Tx 78664
- Years Owned: 28
- Home Equity: -
- Mortgage Balance Remaining: $346,500
- Financed amount: -
- Owner Type: Individual
- Lien: Yes
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Xenia Voigt Elementary School with 3/10 star rating
- Middle School: C D Fulkes Middle School with 4/10 star rating
- High School: Cedar Ridge High School with 6/10 star rating