Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2102 Park Maple Dr, Katy, TX, 77450

3 bed • 2.5 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$45,743

Profit (Cash Flow)

$2,507

Cap Rate

7.5%

Annual Revenue

$45,743

AirDNA projects $202/night at 62% occupancy ($45,743). Airbtics projects $190/night at 63% occupancy ($43,719). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 62% occupancy rate, $202 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,864$49,324$61,692$74,537
Occupancy55%69%72%80%
Nightly Rate$157$187$217$236

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$53,913
$154
86%
321$80✅❌✅Y / Y⭐️ 4.8 (327)
$44,679
$147
73%
322$125❌❌✅Y / Y⭐️ 4.8 (92)
$58,158
$167
86%
322$155❌❌❌Y / Y⭐️ 5 (85)
$45,772
$155
72%
321$167❌❌❌Y / Y⭐️ 4.9 (61)
$36,123
$215
43%
325$159❌❌✅Y / Y⭐️ 4.7 (34)
$55,677
$194
72%
322$189❌❌✅Y / Y⭐️ 4.7 (29)
$49,826
$159
71%
332$160✅❌❌Y / Y⭐️ 4.9 (99)
$55,434
$235
61%
322$150❌❌✅Y / Y⭐️ 4.9 (20)
$38,043
$250
40%
325$159✅❌❌Y / Y⭐️ 5 (16)
$45,915
$187
63%
342$230✅✅❌Y / Y⭐️ 4.7 (11)
$43,137
$166
71%
321$0❌❌❌Y / Y⭐️ 4.3 (6)
$40,717
$153
69%
333$180❌❌✅Y / Y⭐️ 5 (10)
$45,035
$237
50%
332$150❌✅❌Y / Y⭐️ 5 (1)
$29,188
$219
36%
331$80❌✅❌Y / Y⭐️ 2 (1)
$51,936
$215
66%
343$0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

2.81% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,506$5,013$7,519$10,026$12,533$25,066$75,199
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$280,000$280,000$280,000$280,000$280,000$280,000$280,000
Down Payment$70,000$70,000$70,000$70,000$70,000$70,000$70,000
Property Appreciation$10,500$21,315$32,454$43,928$55,745$120,370$499,541
Total Return$363,006$376,328$389,974$403,954$418,279$495,437$924,741

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.81%

Cap Rate

7.46%

Return on Investment

18.45%

property-location

2102 Park Maple Dr Katy, Texas, 77450-5389

3 bed • 2.5 bath • 6 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$45,743

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 62% occupancy.Projected nightly rate is $190/night at 63% occupancy.

Top 68% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$46,236

Avg annual revenue

63%

Avg occupancy rate

$190

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

$30k

$40k

$50k

$60k

Sign up to see the data on 15 all comparables

$2,507

Profit

Revenue

$45,743

Operating Expenses

$19,627

Operating Income

$26,117

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$2,507

$89,125

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,625

Closing Costs

$10,500

Total

$89,125

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.81%

Cap Rate

7.46%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$33,357

Your adjusted annual income

$150,000 - $33,357 = $116,643

Taxes on $116,643 (30%)

$34,993

Your old tax bill

$45,000

Your new tax bill

$34,993

Estimated tax savings

$10,007

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com