Airbnb Investor Score
$89,830
Annual Profit
16.4%
Cap Rate
38.3%
Cash on Cash
$191,242
Annual Revenue
BNBCalc predicts this property will get $748 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 48% 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.
$180,114
Avg annual revenue
70%
Avg occupancy rate
$748
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$165k
$285k
$420k
Sign up to see the data on 40 all comparables
$89,831
Profit
Revenue
$191,242
Operating Expenses
$38,541
Operating Income
$152,700
Mortgage & Taxes
$62,870
Profit (Cash Flow)
$89,831
$234,360
Cash Investment
Down Payment
$186,400
Renos & Furnishing
$20,000
Closing Costs
$27,960
Total
$234,360
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.33%
Cap Rate
16.38%
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
$44,234
Deductible property tax
$9,227
Your total deduction
$5,261
Your adjusted annual income
$150,000 - $5,261 = $144,739
Taxes on $144,739 (30%)
$43,422
Your old tax bill
$45,000
Your new tax bill
$43,422
Estimated tax savings
$1,578
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:
7,361 sqft
Year built:
1972
Size:
3,696 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 2
- Lot size: 7,361 sqft
- Building area: 3,696 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 4
- Basement: No
- Cooling: Central Air
- View: City
- Parking: None
- Amenities: Built-In Electric Oven
- Price per square foot: $253
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 04070302750000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,263,336
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $938,700
Schools
- Elementary School: Galindo Elementary School with 3/10 star rating
- Middle School: Fulmore Middle School with 3/10 star rating
- High School: Travis High School with 1/10 star rating