BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 2912 Orange Ave

3 bed • 1.5 bath • 9 guests • $162,300

BNB

Calc

Owner income

$18,835

Per year

This Airbnb could earn an additional

$832

Per month vs a Long-Term Rental

Annual Revenue range

$25,863 - $51,215

Annual Revenue

$26,908

AirDNA projects $133/night at 45% occupancy ($21,859). Airbtics projects $139/night at 53% occupancy ($26,907). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 53% occupancy rate, $139 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,088$25,863$42,015$51,215
Occupancy41%49%65%71%
Nightly Rate$120$131$164$177

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Diana's pool house

No image available

$27,991
$171
41%
331$75✅❌✅Y / Y⭐️ 4.8 (197)
Margarita's Home

No image available

$36,976
$141
67%
331$60❌❌✅Y / Y⭐️ 4.9 (338)
⭐️3 BDR APARTMENT ❤️SHARY LUXURY⭐️CLOSE TO SHOPS❤️

No image available

$18,450
$100
44%
322$60❌❌✅Y / Y⭐️ 4.8 (129)
*RARE FIND*Elegant Home w/ Private Gym/Pool/Office

No image available

$44,926
$201
54%
321$100✅❌✅Y / Y⭐️ 4.8 (171)
✨The Lux✨in DT McAllen ✨Prime Location✈️AIRPORT

No image available

$32,630
$120
62%
331$90❌❌✅Y / Y⭐️ 4.9 (158)
La Casita, cozy 3 bedrooms, 2.5 bath with BBQ pit

No image available

$39,945
$146
71%
332$100❌❌❌Y / Y⭐️ 5 (38)
Cozy Central McAllen Home

No image available

$19,409
$121
40%
322$75❌❌❌Y / Y⭐️ 5 (41)
⭐️3 BDRM CONDO⭐️SHARY⭐️ CLOSE TO MALL⭐️HOSPITAL⭐️GYM

No image available

$18,691
$101
44%
321$60❌❌✅Y / Y⭐️ 4.9 (111)
Casa Palmero in Historical Dist.

No image available

$49,369
$175
72%
322$100❌❌✅Y / Y⭐️ 4.9 (36)
ANNIE'S HOUSE

No image available

$17,938
$122
37%
322$60❌❌❌Y / Y⭐️ 4.9 (59)

property-location

2912 Orange Ave McAllen, Texas, 78501-6665

3 bed • 1.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

McAllen

Zoning


Laws

$26,908

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 45% occupancy.Projected nightly rate is $139/night at 53% occupancy.

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$30,632

Avg annual revenue

53%

Avg occupancy rate

$139

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

$15k

$30k

$40k

$50k

Sign up to see the data on 10 all comparables

$5,382

Profit

Revenue

$26,908

Cleaning

$4,491

Cohost commission

$5,382

Owner payout

$18,835

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,392 sqft

Year built:

1976

Size:

1,230 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
2701 Upas Ave311,188-7,0961998$042
2417 N 29th Ln311,278-5,5021990$0-
1716 Quince Ave321,070-7,3311974$0-
2808 Highland Ave32925-4,0771991$025
2408 N 25th St311,267-8,8471971$094
2120 Whitewing Ave322,077-7,8762019$0-
2400 N 25 1/2 St4243,150-8,8822012$079
3600 Cedar Ave321,854-5,0011998$0-
2913 N 25th St321,110-7,9191976$0-
3900 W Hackberry Ave--0-8,102-$0-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 7,392 sqft
  • Building area: 1,230 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RS
  • Land Use: Residential
  • Parcel Number: B5100-02-000-0020-00
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $83,083
  • County Est. Land Value: $37,699
  • Assessed Land Value: $37,699
  • County Est. Structure Value: $87,553
  • Market Estimate: $164,567


Ownership

  • Name: Vilma A Salinas
  • Owner Occupied: Yes
  • Owner Mailing Address: 2912 Orange Ave, Mcallen, Tx 78501
  • Years Owned: 308
  • Home Equity: $76,200
  • Mortgage Balance Remaining: $48,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No