$35,849
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 65% occupancy.Projected nightly rate is $114/night at 69% occupancy.
Top 61% of comparables
Top 11% 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.
$31,026
Avg annual revenue
69%
Avg occupancy rate
$114
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
$2,344
Profit
Revenue
$35,849
Operating Expenses
$18,340
Operating Income
$17,508
Mortgage & Taxes
$15,164
Profit (Cash Flow)
$2,344
$55,954
Cash Investment
Down Payment
$44,960
Renos & Furnishing
$4,250
Closing Costs
$6,744
Total
$55,954
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.18%
Cap Rate
7.78%
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
$10,669
Deductible property tax
$2,226
Your total deduction
$20,513
Your adjusted annual income
$150,000 - $20,513 = $129,487
Taxes on $129,487 (30%)
$38,846
Your old tax bill
$45,000
Your new tax bill
$38,846
Estimated tax savings
$6,154
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:
270 sqft
Year built:
1966
Size:
608 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1800 Lavaca St | 1 | 1 | 608 | - | 270 | 1966 | $0 | - |
| 1800 Lavaca St | 1 | 1 | 322 | - | 139 | 1966 | $0 | - |
| Leon St | - | - | 550 | - | 714 | 1985 | $0 | - |
| 2404 Longview St | - | - | 570 | - | 771 | 1963 | $0 | - |
| 2505 San Gabriel St | 1 | 1 | 360 | - | 0 | 2005 | $0 | 479 |
| 2502 Leon St | 1 | 1 | 533 | - | 218 | 2007 | $0 | 657 |
| 2502 Leon St | 1 | 1 | 533 | - | 218 | 2007 | $0 | - |
| 2500 Longview St | 1 | 1 | 818 | - | 340 | 2021 | $0 | - |
| 501 West Ave | 1 | 1 | 652 | - | 0 | 2018 | $0 | 815 |
| 1910 Robbins Pl | 2 | 2 | 945 | - | 1,194 | 1984 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: 270 sqft
- Building area: 608 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Condominiums
- Parcel Number: 0210022411 74
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $217,500
- County Est. Land Value: $134,550
- Assessed Land Value: $134,550
- County Est. Structure Value: $82,950
Market Estimate: -
Ownership
- Name: Edwin Ermis
- Owner Occupied: No
- Owner Mailing Address: Po Box 54, Manchaca, TX 78652
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Middle School: Kealing Middle School with 7/10 star rating
- High School: Mccallum High School with 8/10 star rating