$42,748
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 44% occupancy.Projected nightly rate is $250/night at 55% occupancy.
Top 76% of comparables
Top 36% 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.
$53,273
Avg annual revenue
55%
Avg occupancy rate
$250
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
$3,840
Profit
Revenue
$42,748
Operating Expenses
$19,237
Operating Income
$23,511
Mortgage & Taxes
$19,670
Profit (Cash Flow)
$3,840
$75,568
Cash Investment
Down Payment
$58,320
Renos & Furnishing
$8,500
Closing Costs
$8,748
Total
$75,568
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.08%
Cap Rate
8.06%
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
$13,840
Deductible property tax
$2,887
Your total deduction
$33,042
Your adjusted annual income
$150,000 - $33,042 = $116,958
Taxes on $116,958 (30%)
$35,087
Your old tax bill
$45,000
Your new tax bill
$35,087
Estimated tax savings
$9,913
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:
4,304 sqft
Year built:
2004
Size:
1,609 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3113 Crownover St | 4 | 2 | 1,448 | - | 4,304 | 2004 | $0 | 45 |
| 15013 Harkness Pass | 3 | 2 | 1,301 | - | 5,563 | 2019 | $0 | - |
| 14502 Amy Francis St | 3 | 2 | 1,405 | - | 5,301 | 2000 | $0 | 18 |
| 3309 Wickham Ln | 3 | 2 | 1,378 | - | 4,800 | 2010 | $0 | 21 |
| 15102 Nordyke Ln | 3 | 2 | 1,740 | - | 5,998 | 2006 | $0 | 110 |
| 14401 Levering St | 3 | 2 | 1,664 | - | 5,388 | 1987 | $0 | 49 |
| 14613 Rumfeldt St | - | 2 | 1,441 | - | 5,384 | 1997 | $0 | - |
| 4001 Louise Lee Dr | - | 2 | 1,994 | - | 9,988 | 2003 | $0 | - |
| 3415 Crownover St | 3 | 2 | 1,203 | - | 4,861 | 2006 | $0 | 132 |
| 14704 Menifee St | 3 | 2 | 1,201 | - | 5,075 | 1999 | $0 | 28 |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,304 sqft
- Building area: 1,609 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0308520406
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $266,809
- County Est. Land Value: $40,000
- Assessed Land Value: $40,000
- County Est. Structure Value: $226,809
Market Estimate: $344,222
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/28/22 | $0 | 0% | Jesse Lokken |
| 12/27/04 | $0 | 0% | Carolina Freeman |
Ownership
- Name: Jesse Lokken
- Owner Occupied: No
- Owner Mailing Address: 5601 Traviston Ct, Austin, Tx 78738
- Years Owned: 27
- Home Equity: $178,539
- Mortgage Balance Remaining: $105,100
- Financed amount: -
- Owner Type: Individual
- Lien: Yes
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Hornsby-Dunlap Elementary School with 3/10 star rating
- Middle School: Dailey Middle School with 3/10 star rating