322 S Montclair Ave Dallas, TX, 75208
3 bed • 2 bath • 9 guests
Est. $2,336/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$1,974
Annual Profit
6.3%
Cap Rate
-1.6%
Cash on Cash
$51,215
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 57% occupancy.Projected nightly rate is $202/night at 59% occupancy.
Top 56% of comparables
Top 18% 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.
$45,030
Avg annual revenue
59%
Avg occupancy rate
$202
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
-$1,975
Profit
Revenue
$51,215
Operating Expenses
$20,338
Operating Income
$30,877
Mortgage & Taxes
$32,851
Profit (Cash Flow)
-$1,975
$120,510
Cash Investment
Down Payment
$97,400
Renos & Furnishing
$8,500
Closing Costs
$14,610
Total
$120,510
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.63%
Cap Rate
6.34%
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
$23,114
Deductible property tax
$4,821
Your total deduction
$33,926
Your adjusted annual income
$150,000 - $33,926 = $116,074
Taxes on $116,074 (30%)
$34,822
Your old tax bill
$45,000
Your new tax bill
$34,822
Estimated tax savings
$10,178
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:
7,446 sqft
Year built:
1930
Size:
1,622 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 714 Winston St | 3 | 1 | 1,232 | - | 7,931 | 1924 | $0 | - |
| 222 N Montclair Ave | 2 | 2 | 1,799 | - | 7,068 | 1925 | $0 | 30 |
| 221 S Edgefield Ave | 4 | 3 | 2,880 | - | 7,420 | 1912 | $0 | - |
| 209 S Windomere Ave | 4 | 3 | 2,821 | - | 7,371 | 1920 | $0 | 30 |
| 218 N Willomet Ave | 3 | 2 | 1,680 | - | 7,407 | 1927 | $0 | 249 |
| 923 W 8th St | 3 | 2 | 1,364 | - | 5,881 | 1930 | $0 | 196 |
| 207 S Willomet Ave | 3 | 2 | 2,101 | - | 7,523 | 1913 | $0 | - |
| 318 S Montclair Ave | 2 | 1 | 1,174 | - | 7,763 | 1930 | $0 | - |
| 106 S Willomet Ave | 3 | 2 | 1,402 | - | 7,289 | 1919 | $0 | 33 |
| 822 W Canty St | 3 | 2 | 1,138 | - | 5,280 | 1925 | $0 | 128 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,446 sqft
- Building area: 1,622 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: Z239
- Land Use: Residential
- Parcel Number: 00000261712000000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $570,520
- County Est. Land Value: $300,000
- Assessed Land Value: $300,000
- County Est. Structure Value: $270,520
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/14/12 | $0 | 0% | Ty Keaton |
Ownership
- Name: Ty Keaton
- Owner Occupied: No
- Owner Mailing Address: 322 S Montclair Ave, Dallas, Tx 75208
- Years Owned: 144
- Home Equity: $274,509
- Mortgage Balance Remaining: $266,091
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Rosemont Elementary School with 6/10 star rating
- Middle School: W E Greiner Exploratory Arts Acade with 7/10 star rating
- High School: Sunset High School with 4/10 star rating