3416 Primrose Trail Georgetown, Texas, 78628-2815
3 bed • 2 bath • 9 guests
Est. $1,268/mo
This property is for sale!
Contact Agent
$2,433
Annual Revenue
BNBCalc predicts this property will get $275 per night with 51% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 98% 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.
$51,020
Avg annual revenue
51%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
-$14,180
Profit
Revenue
$2,433
Operating Expenses
$13,996
Operating Income
-$11,564
Mortgage & Taxes
$2,617
Profit (Cash Flow)
-$14,180
$69,289
Cash Investment
Down Payment
$52,860
Renos & Furnishing
$8,500
Closing Costs
$7,929
Total
$69,289
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.46%
Cap Rate
-4.37%
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
$12,544
Deductible property tax
$2,617
Your total deduction
$59,222
Your adjusted annual income
$150,000 - $59,222 = $90,778
Taxes on $90,778 (30%)
$27,233
Your old tax bill
$45,000
Your new tax bill
$27,233
Estimated tax savings
$17,767
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:
9,885 sqft
Year built:
1982
Size:
1,989 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 705 Wagon Wheel Trl | - | 2 | 1,499 | - | 8,213 | 1985 | $0 | - |
| 812 Wagon Wheel Trl | 3 | 2 | 2,007 | - | 10,890 | 2000 | $0 | 24 |
| 627 Algerita Dr | 3 | 2 | 1,678 | - | 7,710 | 2009 | $0 | - |
| 3304 Primrose Trl | 3 | 2 | 1,630 | - | 9,608 | 1983 | $0 | 355 |
| 3401 Lonesome Trl | 3 | 2 | 1,642 | - | 9,173 | 1983 | $0 | 97 |
| 900 Stagecoach Dr | 3 | 2 | 1,556 | - | 10,106 | 1985 | $0 | 39 |
| 709 Wagon Wheel Trl | 3 | 2 | 1,669 | - | 8,106 | 1985 | $0 | 21 |
| 3303 Lonesome Trl | - | 2 | 1,552 | - | 7,783 | 1983 | $0 | - |
| 301 Thornton Cv | 4 | 2 | 1,572 | - | 38,768 | 1980 | $0 | 94 |
| 304 Golden Oaks Dr | 3 | 2 | 1,281 | - | 9,343 | 1978 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,885 sqft
- Building area: 1,989 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-20-9550-0000-0056
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $320,169
- County Est. Land Value: $80,000
- Assessed Land Value: $80,000
- County Est. Structure Value: $242,312
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/31/22 | $0 | 0% | Opendoor Property Trust I |
| 02/24/20 | $0 | 0% | Delwin E Wilder |
Ownership
- Name: Opendoor Property Trust I
- Owner Occupied: No
- Owner Mailing Address: 3416 Primrose Trl, Georgetown, Tx 78628
- Years Owned: 27
- Home Equity: $4,799
- Mortgage Balance Remaining: $334,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Raye Mccoy Elementary School with 5/10 star rating
- Middle School: Douglas Benold Middle School with 5/10 star rating
- High School: Georgetown High School with 4/10 star rating