BNBCalc Short Term Rental Investment Analysis 26 Riviera Dr, Rockport, TX 78382

3 bed • 0 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$38,625

Profit (Cash Flow)

$19,923

Cap Rate

Infinity%

Annual Revenue

$38,625

AirDNA projects $282/night at 44% occupancy ($45,319). Airbtics projects $225/night at 47% occupancy ($38,624). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 47% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,034	$36,329	$46,979	$49,499
Occupancy	34%	46%	58%	69%
Nightly Rate	$185	$223	$260	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Key Allegro W/ Bay View, Pier & Boat Slip! Community Pool	$48,034	$193	68%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Stylish 3BR \| Pool \| Patio \| W/D	$25,973	$183	33%	3	2	2	$184	✅	❌	❌	Y / Y	⭐️ 4.4 (29)
Beautiful Key Allegro Home - Bay & Canal Views	$62,689	$311	53%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Key Allegro Condo on the BAY w/ BOAT DOCK & POOL!	$41,456	$233	44%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (28)
Waterfront Family Home, Enclosed Patio!	$45,618	$152	82%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Lovey updated & spacious !	$47,433	$270	48%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Stay Baydreaming with Pool + Pier Access	$28,328	$129	60%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Relaxing Bayhouse living	$31,155	$224	38%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 4.2 (4)

Return Metrics

249.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,923	$39,846	$59,770	$79,693	$99,616	$199,233	$597,700
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,923	$39,846	$59,770	$79,693	$99,616	$199,233	$597,700

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

249.04%

Cap Rate

∞%

Return on Investment

249.04%

26 Riviera Dr Rockport, TX, 78382

3 bed • 0 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$19,923

Annual Profit

Infinity%

Cap Rate

249.0%

Cash on Cash

$38,625

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 44% occupancy.Projected nightly rate is $225/night at 47% occupancy.

Occupancy Rate

Top 41% 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.

$38,464

Avg annual revenue

47%

Avg occupancy rate

$225

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

$20k

$35k

$50k

$65k

$19,923

Profit

Revenue

$38,625

Operating Expenses

$18,701

Operating Income

$19,923

Mortgage & Taxes

Profit (Cash Flow)

$19,923

$8,000

Cash Investment

Down Payment

Renos & Furnishing

$8,000

Closing Costs

Total

$8,000

DSCR Ratio

Weak

0.00

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

249.04%

Cap Rate

∞%

Return on Investment

249.04%

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

Deductible property tax

Your total deduction

-$18,819

Your adjusted annual income

$150,000 - -$18,819 = $168,819

Taxes on $168,819 (30%)

$50,646

Your old tax bill

$45,000

Your new tax bill

$50,646

Estimated tax savings

-$5,646

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MOBILE

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -