2006 S Main St Georgetown, Texas, 78626
3 bed • 2 bath • 9 guests
Est. $1,559/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$18,003
Annual Profit
12.3%
Cap Rate
21.6%
Cash on Cash
$61,617
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 60% occupancy.Projected nightly rate is $203/night at 56% occupancy.
Top 26% 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.
$41,527
Avg annual revenue
56%
Avg occupancy rate
$203
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
$18,003
Profit
Revenue
$61,617
Operating Expenses
$21,690
Operating Income
$39,926
Mortgage & Taxes
$21,923
Profit (Cash Flow)
$18,003
$83,250
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$8,500
Closing Costs
$9,750
Total
$83,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.62%
Cap Rate
12.28%
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
$15,425
Deductible property tax
$3,217
Your total deduction
$15,367
Your adjusted annual income
$150,000 - $15,367 = $134,633
Taxes on $134,633 (30%)
$40,390
Your old tax bill
$45,000
Your new tax bill
$40,390
Estimated tax savings
$4,610
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:
8,712 sqft
Year built:
1950
Size:
1,500 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 8,712 sqft
- Building area: 1,500 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Detached
- Amenities: -
- Price per square foot: $298
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R20993100000025
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $448,074
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Annie Purl Elementary School with 2/10 star rating
- Middle School: James Tippit Middle School with 3/10 star rating
- High School: East View High School with 4/10 star rating