2103 133rd St Lubbock, TX, 79423
3 bed • 2 bath • 9 guests
Est. $1,007/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$3,756
Annual Profit
5.0%
Cap Rate
-6.6%
Cash on Cash
$27,689
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $180/night at 42% occupancy ($27,612.44). Airbtics projects $133/night at 57% occupancy ($27,689).
Top 31% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$29,224
Avg annual revenue
57%
Avg occupancy rate
$133
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
-$3,756
Profit
Revenue
$27,689
Operating Expenses
$17,280
Operating Income
$10,410
Mortgage & Taxes
$14,166
Profit (Cash Flow)
-$3,756
$56,800
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$8,500
Closing Costs
$6,300
Total
$56,800
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.61%
Cap Rate
4.95%
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
$9,967
Deductible property tax
$2,079
Your total deduction
$50,925
Your adjusted annual income
$150,000 - $50,925 = $99,075
Taxes on $99,075 (30%)
$29,723
Your old tax bill
$45,000
Your new tax bill
$29,723
Estimated tax savings
$15,277
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -