Airbnb Investor Score
-$15,232
Annual Profit
4.5%
Cap Rate
23.7%
Cash on Cash
$37,682
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $206/night at 50% occupancy.Projected nightly rate is $181/night at 57% occupancy.
Top 41% of comparables
Top 46% 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.
$39,747
Avg annual revenue
57%
Avg occupancy rate
$181
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
$14,946
Profit
Revenue
$37,682
Operating Expenses
$18,579
Operating Income
$19,104
Mortgage & Taxes
$4,158
Profit (Cash Flow)
$14,946
$50,500
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$8,500
Total
$50,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.68%
Cap Rate
4.54%
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
$26,214
Deductible property tax
$4,158
Your total deduction
$58,291
Your adjusted annual income
$150,000 - $58,291 = $91,709
Taxes on $91,709 (30%)
$27,513
Your old tax bill
$45,000
Your new tax bill
$27,513
Estimated tax savings
$17,487
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:
5,775 sqft
Year built:
1945
Size:
3,634 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Natural Gas
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2412 Prospect St | 3 | 1 | 360 | $1,490 | 6,577 | - | - | - |
| 2318 Isabella St | 3 | 1 | 2,476 | $200 | 5,250 | - | - | - |
| 3110 Bolt St | 3 | 3 | 1,708 | - | 7,150 | - | - | - |
| 5544 Shreveport Blvd #A | 6 | 5 | 2,508 | - | 6,926 | - | - | - |
| 3833 McKinley St | 3 | 2 | 448 | $1,043 | 5,449 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 2
- Lot size: 5,775 sqft
- Building area: 3,634 sqft
- Garage: No
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: -
- Parking: Paved
- Amenities: Dishwasher, Disposal, Range, Refrigerator
- Price per square foot: $123
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0570790000006
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $414,768
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Lockhart Elementary School with 5/10 star rating
- Middle School: Cullen Middle School with 4/10 star rating
- High School: Yates High School with 4/10 star rating