$70,770
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $346/night at 56% occupancy.Projected nightly rate is $330/night at 66% occupancy.
Top 81% of comparables
Top 34% 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.
$84,527
Avg annual revenue
66%
Avg occupancy rate
$330
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$85k
$125k
$170k
Sign up to see the data on 15 all comparables
-$4,882
Profit
Revenue
$70,770
Operating Expenses
$22,880
Operating Income
$47,890
Mortgage & Taxes
$52,771
Profit (Cash Flow)
-$4,882
$190,804
Cash Investment
Down Payment
$156,460
Renos & Furnishing
$10,875
Closing Costs
$23,469
Total
$190,804
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.55%
Cap Rate
6.12%
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
$37,129
Deductible property tax
$7,745
Your total deduction
$93,644
Your adjusted annual income
$150,000 - $93,644 = $56,356
Taxes on $56,356 (30%)
$16,907
Your old tax bill
$45,000
Your new tax bill
$16,907
Estimated tax savings
$28,093
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:
10,472 sqft
Year built:
1995
Size:
4,264 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2813 Lake Crest Dr | - | 2 | 3,381 | - | 9,853 | 1994 | $0 | - |
| 2800 Meadow Wood Dr | 4 | 2 | 2,569 | - | 8,882 | 1999 | $0 | - |
| 2808 Meadow Glen Dr | 4 | 3 | 2,783 | - | 8,882 | 1995 | $0 | 18 |
| 2624 Rembert Dr | 4 | 4 | 3,436 | - | 6,490 | 2016 | $0 | - |
| 2817 Meadow Green Dr | 3 | 2 | 2,766 | - | 9,300 | 1996 | $0 | 19 |
| 2925 Queen Mary Dr | 3 | 2 | 2,551 | - | 8,050 | 1993 | $0 | 32 |
| 805 Surrey Ln | 5 | 4 | 4,465 | - | 13,512 | 2015 | $0 | 60 |
| 1809 Tree Line Rd | 3 | 2 | 2,404 | - | 7,523 | 1997 | $0 | 24 |
| 2825 Aberdeen Dr | 4 | 2 | 3,376 | - | 8,050 | 1993 | $0 | - |
| 2912 Meadow Glen Dr | 4 | 2 | 3,390 | - | 11,299 | 1996 | $0 | 14 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,472 sqft
- Building area: 4,264 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R167491
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $696,275
- County Est. Land Value: $151,567
- Assessed Land Value: $151,567
- County Est. Structure Value: $544,708
Market Estimate: $758,672
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Scott J Smith |
Ownership
- Name: Scott J Smith
- Owner Occupied: Yes
- Owner Mailing Address: 2709 Pond Wood Dr, Flower Mound, Tx 75022
- Years Owned: 268
- Home Equity: $504,861
- Mortgage Balance Remaining: $228,939
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Old Settlers Elementary School with 8/10 star rating
- Middle School: Shadow Ridge Middle School with 9/10 star rating
- High School: Flower Mound High School with 9/10 star rating