Airbnb Investor Score
$2,557
Annual Profit
7.4%
Cap Rate
2.5%
Cash on Cash
$50,842
Annual Revenue
BNBCalc predicts this property will get $158 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 26% 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.
$37,638
Avg annual revenue
65%
Avg occupancy rate
$158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$2,558
Profit
Revenue
$50,842
Operating Expenses
$20,289
Operating Income
$30,553
Mortgage & Taxes
$27,995
Profit (Cash Flow)
$2,558
$101,950
Cash Investment
Down Payment
$83,000
Renos & Furnishing
$6,500
Closing Costs
$12,450
Total
$101,950
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.5%
Cap Rate
7.36%
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
$19,696
Deductible property tax
$4,109
Your total deduction
$39,452
Your adjusted annual income
$150,000 - $39,452 = $110,548
Taxes on $110,548 (30%)
$33,164
Your old tax bill
$45,000
Your new tax bill
$33,164
Estimated tax savings
$11,836
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:
1983
Size:
1,250 sqft
Type:
CONDO
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 1,250 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric, Ceiling Fan
- View: -
- Parking: Assigned, Attached, Covered
- Amenities: Dishwasher, Dryer, Garbage Disposal, Microwave, Refrigerator, Washer
- Price per square foot: $274
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1155970260005
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $282,475
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $343,400
Schools
- Elementary School: Roberts Elementary School with 10/10 star rating
- Middle School: Cullen Middle School with 1/10 star rating
- High School: Lamar High School with 5/10 star rating