339 County Rd 1630 Laguna Park, Texas, 76634
3 bed • 2 bath • 8 guests
Est. $3,387/mo

Inquire about this property
Contact Agent
$706,200
Zestimate
Airbnb Investor Score
-$22,703
Annual Profit
3.5%
Cap Rate
-13.3%
Cash on Cash
$44,384
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $215/night at 33% occupancy ($25,914.06). Airbtics projects $248/night at 49% occupancy ($44,384).
Top 46% 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.
$45,953
Avg annual revenue
49%
Avg occupancy rate
$248
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$22,704
Profit
Revenue
$44,384
Operating Expenses
$19,450
Operating Income
$24,934
Mortgage & Taxes
$47,638
Profit (Cash Flow)
-$22,704
$170,926
Cash Investment
Down Payment
$141,240
Renos & Furnishing
$8,500
Closing Costs
$21,186
Total
$170,926
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.28%
Cap Rate
3.53%
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
$33,517
Deductible property tax
$6,991
Your total deduction
$175,299
Your adjusted annual income
$150,000 - $175,299 = -$25,299
Taxes on -$25,299 (30%)
-$7,590
Your old tax bill
$45,000
Your new tax bill
-$7,590
Estimated tax savings
$52,590
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:
0.48 sqft
Year built:
2020
Size:
3,782 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.48 sqft
- Building area: 3,782 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $186
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R17976
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $600,498
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $706,200
Schools
- Elementary School: Meridian Elementary School with 3/10 star rating