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 Investment Analysis 339 County Rd 1630, Laguna Park, TX, 76634

3 bed • 2 bath • 8 guests • $706,200

BNB

Calc

Annual Revenue

$44,384

Profit (Cash Flow)

-$22,704

Cap Rate

3.5%

Annual Revenue

$44,384

AirDNA projects $215/night at 33% occupancy ($25,914). Airbtics projects $248/night at 49% occupancy ($44,384). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $248 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,858$41,924$68,263$100,104
Occupancy36%47%61%69%
Nightly Rate$175$235$294$381

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
Walk to Lake Whitney~Fire Pit~BBQ Grill~King Bed

No image available

$96,704
$381
66%
321$229❌❌❌Y / Y⭐️ 5 (39)
A Slice of Heaven at Lake Whitney

No image available

$16,871
$104
38%
321$75❌❌✅Y / Y⭐️ 5 (320)
Lake Lovers Getaway

No image available

$35,264
$154
61%
322$100❌❌✅Y / Y⭐️ 5 (46)
Luxury Lakehouse on Lake Whitney

No image available

$60,471
$389
41%
32.51$175❌❌❌Y / Y⭐️ 5 (257)
Come enjoy a stay at Anchor Cottage.

No image available

$27,429
$135
54%
322$85❌❌❌Y / Y⭐️ 5 (38)
Family Fun, Fire Pit, Fishing, Relaxing, King Bed

No image available

$50,094
$195
69%
322$105❌❌❌Y / Y⭐️ 5 (98)
Lake Whitney Cabin w/ Hot Tub & Fire Pit!

No image available

$83,973
$289
76%
322$155❌✅✅Y / Y⭐️ 5 (12)
Lakeview Livin' Cozy Cabin

No image available

$65,681
$239
73%
31.52$150✅✅❌Y / Y⭐️ 5 (40)
Lake Access, Firepit, Screened Porch, Kayaks

No image available

$39,921
$244
43%
322$150❌❌✅Y / Y⭐️ 5 (53)
The View…Waterfront w/ Amazing Sunsets

No image available

$54,725
$356
42%
322$0❌✅❌Y / Y⭐️ 5 (37)
Large Group Getaway: Lake Whitney 250yrds Hosts20

No image available

$70,498
$364
49%
321$160❌✅✅Y / Y⭐️ 5 (73)
LAGO 355 | Walk to Water | Family Gatherings

No image available

$63,114
$479
36%
321$0❌❌❌Y / Y⭐️ 5 (43)
Unmatched Lake/Sunset Views With Pool!

No image available

$80,784
$329
66%
322$200✅❌✅Y / Y⭐️ 5 (40)
Pet-Friendly Lake Ranch w/ Pool, Game Room & Fire!

No image available

$40,894
$235
43%
322$360✅❌❌Y / Y⭐️ 4.5 (14)
Fellowship Lake House

No image available

$20,595
$146
36%
322$150❌❌✅Y / Y⭐️ 5 (10)
Texas Family Home w/ Hot Tub: 1 Mi to Lake Whitney

No image available

$24,597
$108
54%
322$145❌✅✅Y / Y⭐️ 5 (52)
King Creek Lake House at Lake Whitney

No image available

$17,132
$151
31%
322$0❌❌✅Y / N⭐️ 4.5 (19)
Sunset Paradise THE RANCH lake access, SUP/Kayak

No image available

$57,678
$309
51%
322$0❌✅❌Y / Y⭐️ 5 (45)
Pet friendly, large home Clifton

No image available

$33,866
$186
47%
331$85❌❌✅Y / Y⭐️ 5 (54)
Charming Family Farmhouse Unplug, Unwind

No image available

$41,916
$129
78%
321$145❌❌❌Y / Y⭐️ 5 (182)
Lakeside Retreat on Lake Whitney | Game Room

No image available

$49,087
$249
51%
32.52$360❌❌❌Y / Y⭐️ 5 (19)
Pappaw's Retreat

No image available

$40,513
$250
41%
322$100❌❌✅Y / Y⭐️ 0 (0)
BCP Loft

No image available

$78,649
$377
57%
323$0❌❌✅Y / Y⭐️ 4.5 (23)
Cozy Creek House on the Brazos!

No image available

$80,126
$524
41%
32.52$200✅✅❌Y / Y⭐️ 5 (42)
Luxurious Updated 3 bedroom loft

No image available

$27,029
$211
35%
321$0❌❌❌Y / Y⭐️ 5 (81)
Welcome to Sunshine & Whiskey on Lake Whitney!

No image available

$36,080
$263
36%
322$150❌❌❌Y / Y⭐️ 4.5 (9)
Fossil Trace Ranch Country House

No image available

$25,299
$133
48%
32.51$100❌❌✅Y / Y⭐️ 5 (22)
Home @Lake Whitney(2 mins to boat ramps and parks)

No image available

$37,135
$178
57%
311$0❌❌✅N / Y⭐️ 5 (11)
Country Getaway

No image available

$29,126
$186
37%
321$125❌❌❌Y / Y⭐️ 4.9 (37)
Cozy Smith Bend Farmhouse

No image available

$41,018
$154
69%
322$175❌❌❌Y / Y⭐️ 5 (20)
The Cows 511 FM 1991 Clifton, Texas 76634

No image available

$22,099
$166
36%
322$50❌❌✅Y / Y⭐️ 5 (4)
Newly Remodeled Lake House - "Magnolia" Style

No image available

$44,664
$243
49%
322$150❌❌✅Y / Y⭐️ 4.8 (122)
The Large Pecan House 12 min from Magnolia

No image available

$75,453
$229
84%
321$105❌❌❌Y / Y⭐️ 5 (13)
Stunning River house on the Brazos!

No image available

$63,738
$509
34%
332$200❌✅❌Y / Y⭐️ 5 (10)
Cozy Home w/ Fire Pit: 3 Mi to Lake Whitney!

No image available

$32,687
$270
32%
312$124❌❌❌Y / Y⭐️ 4.9 (19)
3BR Hideaway-Lake Whitney-Boat Launch-Sleeps 7

No image available

$54,007
$238
62%
331$0❌❌❌Y / Y⭐️ 5 (2)
The Greenhouse: Glamping at the Lake- Lake Access

No image available

$58,736
$236
68%
322$0✅❌✅Y / Y⭐️ 5 (18)

Return Metrics

-13.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$22,703-$45,407-$68,110-$90,814-$113,517-$227,035-$681,106
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$564,960$564,960$564,960$564,960$564,960$564,960$564,960
Down Payment$141,240$141,240$141,240$141,240$141,240$141,240$141,240
Property Appreciation$21,186$43,007$65,483$88,634$112,479$242,873$1,007,932
Total Return$704,682$703,800$703,573$704,020$705,161$722,038$1,033,026

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.28%

Cap Rate

3.53%

Return on Investment

3.17%

property-location

339 County Rd 1630 Laguna Park, Texas, 76634

3 bed • 2 bath • 8 guests

Est. $3,387/mo

Agent

Inquire about this property

Contact Agent

$706,200

Zestimate

-47

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.52

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%

Profit (Cummulative)

-$22,704

$564,960

$8,500

$21,186

$0

Total Gain

$5,420

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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