21906 Matagorda Dr Galveston, Texas, 77554
3 bed • 2.5 bath • 9 guests
Est. $2,758/mo
This property is for sale!
Contact Agent
$48,212
Annual Revenue
BNBCalc predicts this property will get $268 per night with 45% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 11% 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.
$47,126
Avg annual revenue
45%
Avg occupancy rate
$268
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 10 all comparables
-$10,523
Profit
Revenue
$48,212
Operating Expenses
$19,948
Operating Income
$28,265
Mortgage & Taxes
$38,788
Profit (Cash Flow)
-$10,523
$140,875
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$8,625
Closing Costs
$17,250
Total
$140,875
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.46%
Cap Rate
4.91%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$74,955
Your adjusted annual income
$150,000 - $74,955 = $75,045
Taxes on $75,045 (30%)
$22,514
Your old tax bill
$45,000
Your new tax bill
$22,514
Estimated tax savings
$22,486
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:
6,312 sqft
Year built:
1960
Size:
1,162 sqft
Type:
SFR
Parking:
3
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 22105 Deaf Smith Dr | 3 | 2 | 1,376 | - | 6,081 | 1985 | $0 | - |
| 3914 Bridge Harbor Dr | 3 | 2 | 1,759 | - | 4,051 | 2001 | $0 | - |
| 22514 Bay Point Dr | 3 | 2 | 1,570 | - | 5,009 | 2016 | $0 | - |
| 22902 Vida St | 3 | 2 | 1,512 | - | 5,040 | 1989 | $0 | - |
| 4026 Reeves | - | 1 | 768 | - | 5,998 | 1976 | $0 | - |
| 3822 Concho Ky | 5 | 2 | 1,541 | - | 5,942 | 1982 | $0 | - |
| 4126 San Jacinto Dr | 2 | 2 | 1,144 | - | 6,268 | 1986 | $0 | - |
| 3706 Concho Ky | 3 | 2 | 1,584 | - | 6,599 | 2005 | $0 | - |
| 22408 Bay Vista Dr | 3 | 2 | 1,720 | - | 5,009 | 2020 | $0 | - |
| 22919 Cuadro St | 3 | 2 | 1,938 | - | 6,582 | 2021 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,312 sqft
- Building area: 1,162 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 6380-0000-1618-000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $528,620
- County Est. Land Value: $119,930
- Assessed Land Value: $119,930
- County Est. Structure Value: $408,690
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/07/17 | $0 | 0% | Broad Oak Properties Llc |
| 12/30/15 | $0 | 0% | The Boessling Revocable Trust, Judith Raye Boessling |
| 12/24/03 | $0 | 0% | Michael H Boessling |
| 04/18/97 | $0 | 0% | Michael H Boessling, Katherine A Boessling |
Ownership
- Name: Broad Oak Properties Llc
- Owner Occupied: No
- Owner Mailing Address: Po Box 31821, Houston, TX 77231
- Years Owned: 90
- Home Equity: $38,200
- Mortgage Balance Remaining: $170,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Ball High School with 4/10 star rating