BNBCalc Short Term Rental Investment Analysis 2716 Hylton Ave, Edinburg, TX 78539

4 bed • 3 bath • 12 guests • $360,000

BNB

Calc

Annual Revenue

$29,172

Profit (Cash Flow)

-$12,585

Cap Rate

3.2%

Annual Revenue

$29,172

AirDNA projects $163/night at 49% occupancy ($29,172). Airbtics projects $188/night at 57% occupancy ($39,139). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 49% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,090	$40,674	$55,767	$69,755
Occupancy	49%	60%	64%	72%
Nightly Rate	$159	$177	$227	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Datejust - Peaceful Home, 1 Min to Expressway!	$23,444	$127	46%	4	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Casa Bay McAllen	$51,749	$227	60%	4	4	4	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
AdE	$24,824	$149	42%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Huge backyard \| 4 bedroom \| Near Shopping centers	$41,065	$170	66%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (96)
Casa Magnolia	$67,319	$226	77%	4	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (68)
Home away from home	$37,597	$175	55%	4	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (30)
Cute & cozy home in McAllen	$19,745	$83	65%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Mi Casita- Cheerful 4 bedroom home with pool.	$63,273	$266	62%	4	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (43)
McAllen Home with Pool & Hot Tub	$87,479	$289	80%	4	3	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (91)
North McAllen/DHR Sleeps 14 Pool	$43,497	$177	64%	4	3	2	$105	✅	✅	✅	Y / Y	⭐️ 5 (41)
Charming 4 BR House w/TV Room	$25,230	$106	60%	4	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Q Residence	$36,077	$204	47%	4	3	2	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Relaxing home w library AND pool!	$51,261	$232	55%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (51)
Lovely Paradise in The Heart of Mcallen	$44,933	$228	51%	4	3	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (45)
Casa Moderna y Acogedora	$18,557	$169	30%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (42)

Return Metrics

-13.45% 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)	-$12,584	-$25,169	-$37,754	-$50,339	-$62,923	-$125,847	-$377,543
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$358,215	$356,754	$355,627	$354,844	$354,414	$357,961	$496,270

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.45%

Cap Rate

3.24%

Return on Investment

1.87%

2716 Hylton Ave Edinburg, TX, 78539

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$12,584

Annual Profit

3.2%

Cap Rate

-13.5%

Cash on Cash

$29,172

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 49% occupancy.Projected nightly rate is $188/night at 57% occupancy.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

15 Airbnb Comparables

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

$42,403

Avg annual revenue

57%

Avg occupancy rate

$188

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

$40k

$65k

$90k

-$12,585

Profit

Revenue

$29,172

Operating Expenses

$17,472

Operating Income

$11,700

Mortgage & Taxes

$24,284

Profit (Cash Flow)

-$12,585

$93,550

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,750

Closing Costs

$10,800

Total

$93,550

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.45%

Cap Rate

3.24%

Return on Investment

1.87%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$49,733

Your adjusted annual income

$150,000 - $49,733 = $100,267

Taxes on $100,267 (30%)

$30,080

Your old tax bill

$45,000

Your new tax bill

$30,080

Estimated tax savings

$14,920

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -