BNBCalc Short Term Rental Investment Analysis 20623 Cactus Lake Ln, Richmond, TX, 77407

4 bed • 3.5 bath • 12 guests • $415,700

BNB

Calc

Annual Revenue

$67,307

Profit (Cash Flow)

$40,762

Cap Rate

10.8%

Annual Revenue

$67,307

AirDNA projects $276/night at 59% occupancy ($59,476). Airbtics projects $240/night at 59% occupancy ($51,718). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $271 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$33,682	$51,233	$71,266	$107,317
Occupancy	49%	61%	68%	81%
Nightly Rate	$178	$217	$271	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New, Spacious, Modern Home	$52,160	$223	58%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Tranquil Suburban Retreat	$27,679	$212	32%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy and comfortable home at Katy, texas	$76,955	$207	96%	4	2	7	$120	❌	❌	❌	Y / Y	⭐️ 0 (1)
NICE! Spacious Home & Big Kitchen w/ Game Room!	$44,598	$390	30%	4	2.5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (32)
Feel at Home in Richmond.	$64,079	$345	47%	4	2.5	1	$169	❌	❌	✅	Y / Y	⭐️ 5 (69)
The Pond House - 4 br/3 ba waterfront + patio	$57,486	$296	50%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cozy single family home	$34,409	$166	55%	4	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (123)
Large House Great Location	$57,151	$175	85%	4	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Spacious Houston Home ~ 22 Mi to Downtown!	$34,037	$192	43%	4	2.5	2	$191	❌	❌	❌	Y / Y	⭐️ 5 (19)
4Bdrm 2Bath 4Beds ❤ Richmond, Sugarland, Rosenburg	$41,317	$172	62%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (118)
Cozy Luxurious Sugar Land Home	$67,453	$273	65%	4	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 4 (14)
Modern Farmhouse Luxury Residence	$61,074	$345	44%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (59)
HOME SWEET HOME (Spacious 4 Bedrooms Home)	$53,257	$197	70%	4	2	1	$199	❌	✅	✅	Y / Y	⭐️ 4.5 (44)
Relaxing with luxury Hot Tub for Houston Trip	$47,211	$179	68%	4	2.5	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (32)
Wonderful Pool house, Arcade, Firepit &Pool table.	$60,689	$244	64%	4	2.5	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (81)
️⃣ Taste of Nature4️⃣Bd2️⃣.5️⃣Ba, Pool, HoustonAsianTown️⃣	$52,204	$212	65%	4	2.5	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (46)
Chic Urban Escape \| Your Trendy City Haven	$45,749	$163	66%	4	2.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (35)
Poolside Paradise with 4 Cozy Bedroom & Pool Table	$87,490	$348	63%	4	2.5	3	$230	✅	❌	❌	Y / Y	⭐️ 5 (54)
Richmond-Brand new home 4Beds/3 Baths	$60,285	$175	93%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
Escape Haven: Pool, Backyard Bliss, Sunroom	$68,317	$306	61%	4	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Luxury New Construction Home	$60,447	$181	86%	4	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Charming 4BR Private Pool Oasis w/ King Bed Suite	$44,611	$166	68%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (111)
Fabulous Spacious 4 BDRM/Pool table	$55,850	$271	52%	4	2.5	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (35)
4Bdrm 2Bath 4Beds ❤ Sugarland Richmond Katy	$22,665	$161	34%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Quaint, Comfortable Katy 4 Bedroom	$48,851	$197	65%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Home Away From Home - Mission Bend, Houston, Tx	$32,848	$146	54%	4	2.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
NEW Family Home \| Backyard \| Pool \| Game Room +	$82,583	$400	53%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Hidden Pine - spacious \| family \| games \| sleep 14	$55,166	$245	60%	4	2.5	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (32)
️⃣ Lavish Home Richmond 4️⃣Bd 3️⃣.5️⃣Ba with Movie Room ️⃣	$68,824	$262	66%	4	3.5	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (41)
Vspace	$92,858	$312	79%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Spacious 4BR-Modern Retreat	$70,624	$268	72%	4	2.5	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
‼️ Escape to luxury home-infinity	$52,548	$256	54%	4	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (38)
“The Great Escape” with Pool and Pool Table	$47,909	$158	76%	4	2.5	3	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (98)
Luxury living in Richmond/Katy	$58,452	$455	35%	4	3	1	$70	❌	❌	❌	Y / N	⭐️ 5 (5)
Oasis: Dining & Shopping Nearby	$46,808	$225	52%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Quaint 4 bedroom prime location	$53,430	$177	78%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (20)
Welcome to Katy Red Bricks House	$73,786	$240	81%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Spacious Houston Oasis Retreat	$29,056	$207	35%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Welcome to “The Richmond Retreat”	$45,586	$265	47%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

9.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,761	$81,523	$122,285	$163,047	$203,809	$407,618	$1,222,854
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$415,700	$415,700	$415,700	$415,700	$415,700	$415,700	$415,700
Property Appreciation	$12,471	$25,316	$38,546	$52,174	$66,210	$142,966	$593,313
Total Return	$468,932	$522,539	$576,532	$630,921	$685,719	$966,284	$2,231,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.28%

Cap Rate

10.79%

Return on Investment

12.12%

20623 Cactus Lake Ln Richmond, Texas, 77407

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $1,994/mo

Inquire about this property

Contact Agent

$415,700

Zestimate

115

Airbnb Investor Score

$40,761

Annual Profit

10.8%

Cap Rate

9.3%

Cash on Cash

$67,307

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 59% occupancy.Projected nightly rate is $240/night at 59% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,884

Avg annual revenue

59%

Avg occupancy rate

$240

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$65k

$95k

$40,762

Profit

Revenue

$67,307

Operating Expenses

$22,430

Operating Income

$44,877

Mortgage & Taxes

$4,115

Profit (Cash Flow)

$40,762

$426,575

Cash Investment

Down Payment

$415,700

Renos & Furnishing

$10,875

Total

$426,575

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.28%

Cap Rate

10.79%

Return on Investment

12.12%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

Deductible property tax

$4,115

Your total deduction

$6,118

Your adjusted annual income

$150,000 - $6,118 = $143,882

Taxes on $143,882 (30%)

$43,164

Your old tax bill

$45,000

Your new tax bill

$43,164

Estimated tax savings

$1,836

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:

6,250 sqft

Year built:

2015

Size:

2,813 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,250 sqft

Building area: 2,813 sqft

Garage: No

Heating: Other, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $147

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3528140010180907

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $423,664

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $415,700

Schools

Elementary School: Juan Seguin Elementary School with 5/10 star rating
Middle School: David Crockett Middle School with 5/10 star rating
High School: George Bush High School with 4/10 star rating