Airbnb Investor Score
$1,059
Annual Profit
7.1%
Cap Rate
1.3%
Cash on Cash
$40,630
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 61% occupancy.Projected nightly rate is $206/night at 54% occupancy.
Top 56% of comparables
Top 44% 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.
$42,704
Avg annual revenue
54%
Avg occupancy rate
$206
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$1,060
Profit
Revenue
$40,630
Operating Expenses
$18,962
Operating Income
$21,668
Mortgage & Taxes
$20,608
Profit (Cash Flow)
$1,060
$78,765
Cash Investment
Down Payment
$61,100
Renos & Furnishing
$8,500
Closing Costs
$9,165
Total
$78,765
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.34%
Cap Rate
7.09%
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
$14,499
Deductible property tax
$3,024
Your total deduction
$30,379
Your adjusted annual income
$150,000 - $30,379 = $119,621
Taxes on $119,621 (30%)
$35,886
Your old tax bill
$45,000
Your new tax bill
$35,886
Estimated tax savings
$9,114
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:
7,579 sqft
Year built:
1973
Size:
1,516 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,579 sqft
- Building area: 1,516 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: Door-Single, Garage
- Amenities: Dishwasher, Electric Cooktop, Electric Oven, Electric Range, Disposal
- Price per square foot: $201
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 28119500010020000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $230,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Ymla At John F Kennedy Middle with 3/10 star rating
- High School: South Grand Prairie High School with 4/10 star rating