211 W Hibiscus St South Padre Island, Texas, 78597-7220
4 bed • 3 bath • 12 guests
Est. $3,348/mo
Inquire about this property
Contact Agent
$763,400
Zestimate
$119,479
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $564/night at 58% occupancy ($119,478.61). Airbtics projects $595/night at 60% occupancy ($130,392).
Top 54% of comparables
Top 54% 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.
$134,909
Avg annual revenue
60%
Avg occupancy rate
$595
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$115k
$180k
$250k
Sign up to see the data on 15 all comparables
$19,389
Profit
Revenue
$119,479
Operating Expenses
$29,212
Operating Income
$90,266
Mortgage & Taxes
$70,878
Profit (Cash Flow)
$19,389
$132,900
Cash Investment
Down Payment
$104,700
Renos & Furnishing
$10,750
Closing Costs
$17,450
Total
$132,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.58%
Cap Rate
12.93%
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
$47,102
Deductible property tax
$17,450
Your total deduction
$288,210
Your adjusted annual income
$150,000 - $288,210 = -$138,210
Taxes on -$138,210 (30%)
-$41,463
Your old tax bill
$45,000
Your new tax bill
-$41,463
Estimated tax savings
$86,463
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:
6,251 sqft
Year built:
1991
Size:
2,800 sqft
Type:
MFR
Parking:
5
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 128 E Acapulco St | 6 | 5 | 2,652 | - | 6,247 | 1999 | $0 | 25 |
| 102 W Dolphin St | - | - | 1,580 | - | 5,001 | 1980 | $0 | - |
| 118 E Esperanza St | 6 | 6 | 4,116 | - | 6,251 | 1982 | $0 | - |
| 127 E Atol St | 3 | 2 | 1,498 | - | 3,480 | 1994 | $0 | - |
| 202 W Retama St # B | 3 | 2 | 1,468 | - | 3,123 | 2002 | $0 | 93 |
| 114a E Red Snapper St | 3 | 3 | 1,685 | - | 2,500 | 2006 | $0 | - |
| 117a E Swordfish St | - | - | 1,600 | - | 2,500 | 2005 | $0 | - |
| 4000 Laguna Dr | - | - | 3,924 | - | 6,251 | 1984 | $0 | - |
| 208 W Gardenia St | - | - | 1,368 | - | 6,251 | 1967 | $0 | 67 |
| 230 W Gardenia St | 6 | 5 | 3,905 | - | 13,704 | 2003 | $0 | 48 |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Multi-Family Dwellings (Generic, Any Combination)
- Stories: 1
- Lot size: 6,251 sqft
- Building area: 2,800 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 67-6400-1160-0130-00
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2022
- Assessed Value: $383,162
- County Est. Land Value: $187,500
- Assessed Land Value: $187,500
- County Est. Structure Value: $534,882
Market Estimate: $464,090