$283,137
Annual Revenue
BNBCalc predicts this property will get $533 per night with 51% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 3% 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.
$95,602
Avg annual revenue
51%
Avg occupancy rate
$533
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$95k
$155k
$220k
Sign up to see the data on 40 all comparables
$133,279
Profit
Revenue
$283,137
Operating Expenses
$50,488
Operating Income
$232,649
Mortgage & Taxes
$99,371
Profit (Cash Flow)
$133,279
$351,563
Cash Investment
Down Payment
$294,620
Renos & Furnishing
$12,750
Closing Costs
$44,193
Total
$351,563
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.91%
Cap Rate
15.79%
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
$69,915
Deductible property tax
$14,584
Your total deduction
$14,418
Your adjusted annual income
$150,000 - $14,418 = $135,582
Taxes on $135,582 (30%)
$40,674
Your old tax bill
$45,000
Your new tax bill
$40,674
Estimated tax savings
$4,326
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:
12,441 sqft
Year built:
1975
Size:
2,406 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1617 Elmhurst Dr | 3 | 3 | 1,886 | - | 10,572 | 1959 | $0 | - |
| 2511 Little John Ln | 4 | 3 | 3,257 | - | 10,799 | 1961 | $0 | - |
| 4502 Elana Ct | - | 3 | 1,920 | - | 20,094 | 1994 | $0 | 311 |
| 2506 Ware Rd | 3 | 2 | 1,630 | - | 14,257 | 1960 | $0 | - |
| 1721 Timberwood Dr | - | 2 | 1,190 | - | 2,396 | 1974 | $0 | - |
| 1201 Travis Heights Blvd | 3 | 3 | 3,075 | - | 12,110 | 1921 | $0 | - |
| 1711 Timber Ridge Dr | 3 | 2 | 1,491 | - | 1,629 | 1973 | $0 | - |
| 2406 Ware Rd | - | 1 | 1,095 | - | 14,384 | 1962 | $0 | - |
| 1316 Tinnin Ford Rd | 4 | 4 | 2,804 | - | 1,320 | 2016 | $0 | 37 |
| 2606 Ware Rd | - | 1 | 1,008 | - | 14,144 | 1956 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 12,441 sqft
- Building area: 2,406 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0305060421
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $1,126,976
- County Est. Land Value: $440,000
- Assessed Land Value: $440,000
- County Est. Structure Value: $686,976
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/19/23 | $0 | 0% | Melissa Mauer, Michael Wilson Stoker |
| 12/27/21 | $0 | 0% | Melissa Mauer |
| 01/12/21 | $0 | 0% | Fairway Independent Mortgage Corporation |
| 03/23/09 | $0 | 0% | David A Kozak |
| 11/17/08 | $0 | 0% | Tami Lajoy Clark |
Ownership
- Name: Melissa Mauer
- Owner Occupied: Yes
- Owner Mailing Address: 1811 Cedar Ridge Dr, Austin, TX 78741
- Years Owned: 12
- Home Equity: $823,500
- Mortgage Balance Remaining: $536,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Elementary School: Travis Heights Elementary School with 6/10 star rating
- Middle School: John P Ojeda J High School with 4/10 star rating
- High School: Eastside Memorial High School with 4/10 star rating