$54,513
Annual Revenue
BNBCalc predicts this property will get $119 per night with 59% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 6% 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.
$26,120
Avg annual revenue
59%
Avg occupancy rate
$119
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$32,261
Profit
Revenue
$54,513
Operating Expenses
$20,767
Operating Income
$33,746
Mortgage & Taxes
$1,485
Profit (Cash Flow)
$32,261
$41,000
Cash Investment
Down Payment
$30,000
Renos & Furnishing
$6,500
Closing Costs
$4,500
Total
$41,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
78.68%
Cap Rate
22.49%
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
$7,119
Deductible property tax
$1,485
Your total deduction
-$5,297
Your adjusted annual income
$150,000 - -$5,297 = $155,297
Taxes on $155,297 (30%)
$46,589
Your old tax bill
$45,000
Your new tax bill
$46,589
Estimated tax savings
-$1,589
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:
1985
Size:
1,221 sqft
Type:
CONDO
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3525 Sage Rd Apt 1709 | 2 | 2 | 1,095 | - | 0 | 1985 | $0 | 208 |
| 3525 Sage Rd Apt 606 | 1 | 1 | 834 | - | 0 | 1985 | $0 | 824 |
| 3525 Sage Rd Apt 607 | 1 | 1 | 834 | - | 0 | 1985 | $0 | 824 |
| 3525 Sage Rd Apt 1713 | 2 | 2 | 1,221 | - | 0 | 1985 | $0 | 52 |
| 3525 Sage Rd Apt 1403 | 2 | 2 | 1,095 | - | 0 | 1985 | $0 | 136 |
| 3525 Sage Rd Apt 703 | 2 | 2 | 1,095 | - | 0 | 1985 | $0 | 133 |
| 3525 Sage Rd Apt 1217 | 1 | 1 | 794 | - | 0 | 1985 | $0 | 105 |
| 3505 Sage Rd Unit 2309 | 2 | 2 | 1,422 | - | 0 | 2000 | $0 | 101 |
| 3505 Sage Rd Unit 1801 | 2 | 2 | 1,422 | - | 0 | 2000 | $0 | 33 |
| 5150 Hidalgo St Unit 903 | 2 | 2 | 1,370 | - | 0 | 1981 | $0 | 101 |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 1,221 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1167020110013
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $217,983
- County Est. Land Value: $41,417
- Assessed Land Value: $41,417
- County Est. Structure Value: $176,566
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/03/15 | $0 | 0% | Ragazzo,Steven A |
| 10/02/12 | $0 | 0% | Godwin O Obla |
| 10/18/05 | $0 | 0% | Sage Street Associates Ltd |
Ownership
- Name:
- Owner Occupied: Yes
- Owner Mailing Address: 3525 Sage Rd Apt 1113, Houston, Tx 77056
- Years Owned: 113
- Home Equity: $150,200
- Mortgage Balance Remaining: $97,200
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: School at St. George Place with 7/10 star rating
- Middle School: Grady Middle School with 7/10 star rating
- High School: Lee High School with 2/10 star rating