$100,037
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $449/night at 61% occupancy.Projected nightly rate is $342/night at 53% occupancy.
Top 41% of comparables
Top 8% 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.
$69,596
Avg annual revenue
53%
Avg occupancy rate
$342
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$65k
$95k
$130k
Sign up to see the data on 15 all comparables
$38,085
Profit
Revenue
$100,037
Operating Expenses
$26,685
Operating Income
$73,352
Mortgage & Taxes
$35,266
Profit (Cash Flow)
$38,085
$132,869
Cash Investment
Down Payment
$104,560
Renos & Furnishing
$12,625
Closing Costs
$15,684
Total
$132,869
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.66%
Cap Rate
14.03%
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
$24,813
Deductible property tax
$5,176
Your total deduction
$18,711
Your adjusted annual income
$150,000 - $18,711 = $131,289
Taxes on $131,289 (30%)
$39,387
Your old tax bill
$45,000
Your new tax bill
$39,387
Estimated tax savings
$5,613
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:
19,079 sqft
Year built:
1983
Size:
3,528 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3606 Hunters Pier | 3 | 3 | 2,748 | - | 11,021 | 1985 | $0 | 49 |
| 3034 Orchard Hl | 5 | 4 | 3,090 | - | 10,803 | 1986 | $0 | 95 |
| 13107 Hunters Spring St | 4 | 3 | 2,843 | - | 10,193 | 1978 | $0 | 53 |
| 3622 Hunters Sound St | 3 | 2 | 1,731 | - | 7,100 | 1978 | $0 | - |
| 106 Regents Park | 3 | 4 | 4,326 | - | 13,591 | 2022 | $0 | - |
| 13151 Hunters Brk | 4 | 4 | 2,558 | - | 11,238 | 1978 | $0 | - |
| 3031 Elm Creek Pl | 3 | 3 | 3,305 | - | 10,062 | 2008 | $0 | 60 |
| 12916 George Rd | 3 | 3 | 2,184 | - | 50,965 | 1961 | $0 | 19 |
| 13118 N Hunters Cir | 3 | 3 | 2,320 | - | 9,583 | 1977 | $0 | - |
| 23 Tilbury Ln | 3 | 4 | 4,347 | - | 11,108 | 2006 | $0 | 33 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 19,079 sqft
- Building area: 3,528 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 16811-003-0070
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $484,000
- County Est. Land Value: $127,740
- Assessed Land Value: $127,740
- County Est. Structure Value: $356,260
Market Estimate: $580,940
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/21/22 | $0 | 0% | Oink Properties Llc |
| 05/09/22 | $0 | 0% | Murphy Home Buyers Llc |
| 04/22/16 | $0 | 0% | Mary J Cundiff-Boyer |
| Invalid Date | $0 | 0% | Mary J Boyer, Theodore C Boyer |
Ownership
- Name: Oink Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 11515 Impressive Way, San Antonio, Tx 78254
- Years Owned: 21
- Home Equity: $90,100
- Mortgage Balance Remaining: $382,500
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Oak Meadow Elementary School with 6/10 star rating
- Middle School: Jackson Middle School with 6/10 star rating
- High School: Churchill High School with 5/10 star rating