BNBCalc Short Term Rental Investment Analysis 3404 Oakridge Ave, Lubbock, TX 79407

3 bed • 2 bath • 9 guests • $1,675

BNB

Calc

Annual Revenue

$30,388

Profit (Cash Flow)

$12,741

Cap Rate

761.7%

Annual Revenue

$30,388

AirDNA projects $160/night at 52% occupancy ($30,388). Airbtics projects $129/night at 63% occupancy ($29,683). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,221	$26,911	$38,555	$62,547
Occupancy	54%	63%	74%	85%
Nightly Rate	$103	$106	$131	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quitman Quarters A	$26,631	$107	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
Quitman Quarters B	$24,361	$104	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (177)
La Palma Lodge:Near Texas Tech and Top Restaurants	$36,366	$184	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Honey’s Happy Home	$20,555	$83	62%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (27)
Alaskan Themed Relaxation	$32,044	$103	85%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
The Search Stops Here	$21,338	$106	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (148)
Cheerful 3-bedroom new home close to Texas Tech	$32,479	$102	87%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
ROCK&ROLL~KING BED-TEXAS TECH-LUBBOCK- NEW-3 BDRM	$36,961	$119	76%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (126)
The Bohemian Ranch Retreat	$18,776	$135	38%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
The Desert Villa 3 Beds 2.5 Baths Bonus Room	$37,366	$249	41%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)

Return Metrics

143.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,741	$25,482	$38,223	$50,964	$63,706	$127,412	$382,237
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,340	$1,340	$1,340	$1,340	$1,340	$1,340	$1,340
Down Payment	$335	$335	$335	$335	$335	$335	$335
Property Appreciation	$50	$102	$155	$210	$266	$576	$2,390
Total Return	$14,466	$27,259	$40,054	$52,850	$65,647	$129,663	$386,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

143.39%

Cap Rate

761.66%

Return on Investment

144.14%

3404 Oakridge Ave Lubbock, TX, 79407

3 bed • 2 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

7161

Airbnb Investor Score

$12,644

Annual Profit

761.7%

Cap Rate

143.4%

Cash on Cash

$30,388

Annual Revenue

BNBCalc predicts this property will get $129 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$28,687

Avg annual revenue

63%

Avg occupancy rate

$129

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

$20k

$25k

$30k

$40k

$12,741

Profit

Revenue

$30,388

Operating Expenses

$17,630

Operating Income

$12,758

Mortgage & Taxes

$17

Profit (Cash Flow)

$12,741

$8,885

Cash Investment

Down Payment

$335

Renos & Furnishing

$8,500

Closing Costs

$50

Total

$8,885

DSCR Ratio

Strong

112.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

143.39%

Cap Rate

761.66%

Return on Investment

144.14%

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

$79

Deductible property tax

$17

Your total deduction

-$11,306

Your adjusted annual income

$150,000 - -$11,306 = $161,306

Taxes on $161,306 (30%)

$48,392

Your old tax bill

$45,000

Your new tax bill

$48,392

Estimated tax savings

-$3,392

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -