BNBCalc Short Term Rental Investment Analysis 3610 Niko Ct, Galveston, TX, 77554

4 bed • 5 bath • 12 guests • $430,000

BNB

Calc

Annual Revenue

$63,534

Profit (Cash Flow)

$12,588

Cap Rate

9.7%

Annual Revenue

$63,534

AirDNA projects $523/night at 52% occupancy ($99,331). Airbtics projects $355/night at 49% occupancy ($63,534). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $355 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,027	$56,201	$95,514	$170,448
Occupancy	37%	46%	60%	71%
Nightly Rate	$197	$316	$414	$633

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
GentleBlue Galveston Beach House	$41,294	$169	59%	4	4	1	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (39)
1/2 mile to Beach, Hot Tub & Palapa deck, Spacious	$35,120	$196	43%	4	3.5	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (46)
Pearl of the Sea \| Luxurious Home, Steps to Beach!	$42,986	$313	33%	4	4.5	1	$304	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Garrett's Grotto \| Spacious + 300 Yards to Beach!	$63,274	$286	59%	4	4.5	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (10)
Walk to Pirates Beach, Ocean views, Golf Cart	$55,751	$298	48%	4	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Sandpiper Treasure \| Breathtaking Gulf Views!	$57,918	$320	45%	4	3	2	$325	❌	❌	❌	Y / N	⭐️ 5 (8)
NEW in Pirates Beach - Sea Glory - SLEEPS 14!!	$47,981	$145	80%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (319)
Beautiful bay home with scenic views from 2 decks	$42,509	$138	71%	4	2.5	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Pirates' Castle \| Beach Views, Movie Room!	$58,874	$298	50%	4	3	1	$269	❌	❌	❌	Y / Y	⭐️ 4 (8)
Beachside home, Steps to the sand, Striking views!	$120,832	$745	40%	4	3	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (10)
Walk to Pirates Beach - Luxe Galveston Home	$66,472	$324	55%	4	2.5	3	$248	❌	❌	❌	Y / Y	⭐️ 5 (38)
Steps to Sand: Pirates Beach House in Galveston!	$53,781	$227	61%	4	3	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (11)
Easy Beach Access, Gulf Views, Relaxing Hot Tub!	$126,418	$518	66%	4	3.5	3	$255	❌	✅	✅	Y / Y	⭐️ 5 (14)
Enjoy Our Ocean Oasis	$33,264	$130	60%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (91)
Beautiful Mermaid Cove - Brand New with Hot Tub	$42,632	$364	32%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (7)
Large Luxury 4 BR Home in Pirate's Beach	$114,895	$338	84%	4	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
Casa Rosa West \| Luxury Oceanfront	$53,852	$413	34%	4	3	2	$250	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Best of Tides / Make family memories!	$31,581	$198	42%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (28)
LA TORTUGA, Beachside in Sought Out Pirates Beach!	$35,124	$193	46%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
BEACHFRONTBeautiful home DIRECTLY on the SAND	$143,986	$621	61%	4	3	1	$285	❌	❌	✅	Y / Y	⭐️ 5 (97)
Luxury home w/ HOT TUB, steps from the beach!	$130,678	$784	45%	4	4	2	$350	❌	✅	❌	Y / Y	⭐️ 5 (26)
Charming 4BR Oceanfront \| Fireplace \| Balcony	$19,463	$154	32%	4	4	2	$213	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Private Beachfront Oasis!	$66,107	$225	75%	4	3	1	$228	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Pelican Nest, Sleeps 10, Easy Beach Access	$158,337	$408	100%	4	2.5	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (9)
Family friendly home at Sunset Retreat	$29,096	$225	33%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (34)
Oceanfront Luxury Retreat for Families	$63,407	$488	35%	4	3.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (44)
Beach Front on West Beach - Vista Grande	$95,092	$418	62%	4	2	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (74)
Whole house 2 blocks from the beach!	$172,073	$1,012	46%	4	3	1	$235	❌	❌	❌	Y / Y	⭐️ 5 (43)
Walk to the beach!	$57,071	$372	38%	4	3	2	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Waterfront oasis! Bikes, kayaks, firepit & fishing	$54,356	$255	56%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (226)
Accessible,Near beach,Beach Essentials,Beach Views	$27,809	$155	43%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (21)
Welcome to your perfect beachside escape!	$36,234	$165	60%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Beach bungalow with large deck, close to beach	$84,760	$334	66%	4	2	2	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (137)
Galveston family beach house-50 steps to beach!	$113,630	$755	41%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Always Beachin’	$83,762	$558	39%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Short Walk to the Beach! Great Family Home	$29,797	$167	46%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (71)

Return Metrics

11.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,588	$25,176	$37,764	$50,353	$62,941	$125,883	$377,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$455,488	$481,363	$507,637	$534,322	$561,429	$703,767	$1,421,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.42%

Cap Rate

9.67%

Return on Investment

26.97%

3610 Niko Ct Galveston, Texas, 77554

4 bed • 5 bath • 12 guests

Purchase Price

Est. $2,062/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$12,588

Annual Profit

9.7%

Cap Rate

11.4%

Cash on Cash

$63,534

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $523/night at 52% occupancy.Projected nightly rate is $355/night at 49% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$66,196

Avg annual revenue

49%

Avg occupancy rate

$355

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

$70k

$120k

$175k

$12,588

Profit

Revenue

$63,534

Operating Expenses

$21,939

Operating Income

$41,595

Mortgage & Taxes

$29,006

Profit (Cash Flow)

$12,588

$110,150

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$11,250

Closing Costs

$12,900

Total

$110,150

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.42%

Cap Rate

9.67%

Return on Investment

26.97%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$31,564

Your adjusted annual income

$150,000 - $31,564 = $118,436

Taxes on $118,436 (30%)

$35,531

Your old tax bill

$45,000

Your new tax bill

$35,531

Estimated tax savings

$9,469

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:

3,201 sqft

Year built:

2024

Size:

2,048 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 3,201 sqft

Building area: 2,048 sqft

Garage: Yes

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Electric

View: Water, Bay, Lake

Parking: Driveway, Tandem

Amenities: Refrigerator, Gas Oven, Oven, Gas Range, Indoor Grill, Dishwasher, Microwave

Price per square foot: $243

Lot Info

Zoning: -

Land Use: -

Parcel Number: 159400020005000

Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves

Tax Info

Year Assessed: 2024

Assessed Value: $107,520

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools