$63,582
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 64% occupancy.Projected nightly rate is $245/night at 72% occupancy.
Top 66% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$69,007
Avg annual revenue
72%
Avg occupancy rate
$245
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$140k
Sign up to see the data on 40 all comparables
$1,837
Profit
Revenue
$63,582
Operating Expenses
$21,946
Operating Income
$41,636
Mortgage & Taxes
$39,800
Profit (Cash Flow)
$1,837
$148,700
Cash Investment
Down Payment
$118,000
Renos & Furnishing
$13,000
Closing Costs
$17,700
Total
$148,700
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.23%
Cap Rate
7.05%
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
$28,002
Deductible property tax
$5,841
Your total deduction
$66,689
Your adjusted annual income
$150,000 - $66,689 = $83,311
Taxes on $83,311 (30%)
$24,993
Your old tax bill
$45,000
Your new tax bill
$24,993
Estimated tax savings
$20,007
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:
5,663 sqft
Year built:
2019
Size:
3,078 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1505 Mumbai Way | 5 | 4 | 2,492 | - | 4,792 | 2019 | $500,000 | 70 |
| 1995 Majorca Dr | 5 | 5 | 2,263 | - | 3,049 | 2016 | $482,000 | 44 |
| 9140 Carmela Ave | 4 | 3 | 2,366 | - | 6,534 | 2019 | $475,000 | 105 |
| 8810 Geneve Ct | 5 | 5 | 2,263 | - | 3,049 | 2018 | $450,000 | 164 |
| 1500 Mumbai Way | 6 | 5 | 3,142 | - | 5,663 | 2019 | $594,000 | 112 |
| 8921 Sydney Ave | 5 | 5 | 2,263 | - | 2,614 | 2019 | $510,000 | 328 |
| 1848 Nice Ct | 8 | 6 | 4,041 | - | 6,970 | 2018 | $660,000 | 90 |
| 2437 Dubai St | 5 | 5 | 2,263 | - | 2,614 | 2020 | $475,000 | 144 |
| 1904 Gobi Dr | 5 | 4 | 2,492 | - | 4,792 | 2018 | $525,000 | 109 |
| 1728 Lima Ave | 5 | 4 | 2,492 | - | 4,792 | 2018 | $0 | 192 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,663 sqft
- Building area: 3,078 sqft
- Garage: Yes
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 182527559300010520
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $460,700
- County Est. Land Value: $95,000
- Assessed Land Value: $95,000
- County Est. Structure Value: $365,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/19/21 | $485,000 | 72% | Chi Linh Nguyen, Tam Bach |
| 02/04/20 | $420,000 | 70% | Luis & Claudia Vacation Hms Ll |
Ownership
- Name: Chi Linh Nguyen
- Owner Occupied: No
- Owner Mailing Address: 511 Peters Ave, Dalhart, Tx 79022
- Years Owned: 36
- Home Equity: $210,400
- Mortgage Balance Remaining: $349,600
- Financed amount: 70%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Celebration High School with 5/10 star rating