BNBCalc Short Term Rental Investment Analysis 3408 Bill Owens Pkwy, Longview, TX 75605

3 bed • 2 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$33,727

Profit (Cash Flow)

-$4,575

Cap Rate

5.2%

Annual Revenue

$33,727

AirDNA projects $189/night at 49% occupancy ($33,825). Airbtics projects $171/night at 54% occupancy ($33,726). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,945	$33,681	$42,627	$65,817
Occupancy	46%	55%	61%	72%
Nightly Rate	$137	$161	$178	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Pool and Nature Getaway	$54,508	$281	53%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Cozy Spacious Home, Great Back Yard! Fast Wi-Fi.	$26,267	$110	58%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
Renovated Retro	$40,600	$170	60%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
3 B/2Ba with large bckyrd- Close 2 everything!!!	$46,212	$158	72%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Home Sweet Home	$23,123	$234	27%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Comfort Meets Convenience	$23,039	$130	45%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Enjoy a stylish five star home	$34,991	$181	49%	3	2	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (14)
Longview Family Home w/ Private Yard, Deck & Grill	$30,704	$163	42%	3	3	2	$142	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Longview, 1 level , long stays	$38,121	$160	62%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Super Cute 3/2 Convenient & Comfortable Fast Wifi	$36,722	$127	79%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)

Return Metrics

-5.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,574	-$9,149	-$13,724	-$18,299	-$22,874	-$45,748	-$137,246
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$304,425	$309,120	$314,093	$319,353	$324,907	$357,426	$590,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.9%

Cap Rate

5.22%

Return on Investment

9.51%

3408 Bill Owens Pkwy Longview, TX, 75605

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

-12

Airbnb Investor Score

-$4,574

Annual Profit

5.2%

Cap Rate

-5.9%

Cash on Cash

$33,727

Annual Revenue

BNBCalc predicts this property will get $171 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$35,428

Avg annual revenue

54%

Avg occupancy rate

$171

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

$35k

$45k

$55k

-$4,575

Profit

Revenue

$33,727

Operating Expenses

$18,064

Operating Income

$15,662

Mortgage & Taxes

$20,237

Profit (Cash Flow)

-$4,575

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.9%

Cap Rate

5.22%

Return on Investment

9.51%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$35,468

Your adjusted annual income

$150,000 - $35,468 = $114,532

Taxes on $114,532 (30%)

$34,359

Your old tax bill

$45,000

Your new tax bill

$34,359

Estimated tax savings

$10,641

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -