BNBCalc Short Term Rental Investment Analysis 226 Jacobin Creek Dr Sid, Gilmer, TX 75645

3 bed • 2 bath • 9 guests • $421,000

BNB

Calc

Annual Revenue

$35,231

Profit (Cash Flow)

-$11,428

Cap Rate

4.0%

Annual Revenue

$35,231

AirDNA projects $157/night at 43% occupancy ($24,657). Airbtics projects $182/night at 53% occupancy ($35,231). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 53% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,309	$36,280	$53,831	$66,983
Occupancy	41%	53%	64%	68%
Nightly Rate	$154	$166	$210	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing Hilltop Farm House	$32,395	$167	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Tranquil Lakefront Cottage, Fishing, Firepit, Boat	$36,504	$166	53%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
The Lodge...3 bedroom log cabin with fireplace.	$36,464	$243	41%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Spacious Home, Great Back Yard! Fast Wi-Fi.	$24,211	$105	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (67)
3 bdr in Holly Lake Ranch - Nature +Sports + Pool	$38,328	$154	68%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
RAINBOW COVE! Water/Golf Views! Hot Tub! Game Room	$53,608	$293	44%	3	3	2	$210	✅	✅	❌	Y / Y	⭐️ 4.9 (27)
Charming 3/2 Relaxing Cozy & Convenient/Fast WIFI	$43,758	$154	69%	3	2	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Little Getaway Paradise on Golf Course w/Amenties!	$32,204	$207	38%	3	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (42)
Charming Holly Lake Ranch and Country Home	$31,611	$125	65%	3	2	3	$75	✅	✅	✅	Y / Y	⭐️ 5 (114)
Huguenot Cottage 3 bdrm 2 bath 1200 sq. ft.	$31,037	$212	40%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 4.9 (87)

Return Metrics

-10.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,427	-$22,855	-$34,283	-$45,711	-$57,139	-$114,279	-$342,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$336,800	$336,800	$336,800	$336,800	$336,800	$336,800	$336,800
Down Payment	$84,200	$84,200	$84,200	$84,200	$84,200	$84,200	$84,200
Property Appreciation	$12,630	$25,638	$39,038	$52,839	$67,054	$144,788	$600,877
Total Return	$422,202	$423,782	$425,754	$428,127	$430,914	$451,508	$679,037

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.84%

Cap Rate

4.03%

Return on Investment

5.06%

226 Jacobin Creek Dr Sid Gilmer, TX, 75645

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,019/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$11,427

Annual Profit

4.0%

Cap Rate

-10.8%

Cash on Cash

$35,231

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 43% occupancy.Projected nightly rate is $182/night at 53% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$36,012

Avg annual revenue

53%

Avg occupancy rate

$182

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

$25k

$35k

$45k

$55k

-$11,428

Profit

Revenue

$35,231

Operating Expenses

$18,260

Operating Income

$16,971

Mortgage & Taxes

$28,399

Profit (Cash Flow)

-$11,428

$105,330

Cash Investment

Down Payment

$84,200

Renos & Furnishing

$8,500

Closing Costs

$12,630

Total

$105,330

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.84%

Cap Rate

4.03%

Return on Investment

5.06%

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

$19,981

Deductible property tax

$4,168

Your total deduction

$54,309

Your adjusted annual income

$150,000 - $54,309 = $95,691

Taxes on $95,691 (30%)

$28,707

Your old tax bill

$45,000

Your new tax bill

$28,707

Estimated tax savings

$16,293

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: No

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: -