BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed • 5 bath • 12 guests • $430,000

BNB

Calc

Annual Revenue

$71,716

Profit (Cash Flow)

$19,706

Cap Rate

11.3%

Annual Revenue

$71,716

AirDNA projects $523/night at 52% occupancy ($99,331). Airbtics projects $357/night at 49% occupancy ($63,892). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $357 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,864$56,033$95,514$170,448
Occupancy34%45%60%71%
Nightly Rate$197$322$414$633

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
441$200❌✅✅Y / Y⭐️ 4.8 (39)
1/2 mile to Beach, Hot Tub & Palapa deck, Spacious
$35,120
$196
43%
43.52$250❌✅✅Y / Y⭐️ 5 (47)
Pearl of the Sea | Luxurious Home, Steps to Beach!
$42,986
$313
33%
44.51$304❌❌❌Y / Y⭐️ 5 (4)
Garrett's Grotto | Spacious + 300 Yards to Beach!
$63,274
$286
59%
44.52$299❌❌❌Y / Y⭐️ 5 (10)
Walk to Pirates Beach, Ocean views, Golf Cart
$55,751
$298
48%
432$260❌❌✅Y / Y⭐️ 4.5 (35)
Sandpiper Treasure | Breathtaking Gulf Views!
$57,918
$320
45%
432$325❌❌❌Y / N⭐️ 5 (8)
NEW in Pirates Beach - Sea Glory - SLEEPS 14!!
$47,981
$145
80%
421$145❌❌✅Y / Y⭐️ 5 (321)
Beautiful bay home with scenic views from 2 decks
$42,509
$138
71%
42.51$170❌❌✅Y / Y⭐️ 4.5 (30)
Pirates' Castle | Beach Views, Movie Room!
$58,874
$298
50%
431$269❌❌❌Y / Y⭐️ 4 (8)
Beachside home, Steps to the sand, Striking views!
$120,832
$745
40%
432$325❌❌❌Y / Y⭐️ 5 (10)
Walk to Pirates Beach - Luxe Galveston Home
$66,472
$324
55%
42.53$248❌❌❌Y / Y⭐️ 5 (39)
Steps to Sand: Pirates Beach House in Galveston!
$53,781
$227
61%
432$205❌❌❌Y / Y⭐️ 5 (12)
Easy Beach Access, Gulf Views, Relaxing Hot Tub!
$126,418
$518
66%
43.53$255❌✅✅Y / Y⭐️ 5 (15)
Enjoy Our Ocean Oasis
$33,264
$130
60%
422$200❌❌✅Y / Y⭐️ 5 (91)
Beautiful Mermaid Cove - Brand New with Hot Tub
$42,632
$364
32%
442$0❌✅❌Y / Y⭐️ 5 (7)
Large Luxury 4 BR Home in Pirate's Beach
$114,895
$338
84%
42.53$250❌❌❌Y / Y⭐️ 5 (19)
Casa Rosa West | Luxury Oceanfront
$53,852
$413
34%
432$250❌❌❌Y / N⭐️ 4.5 (11)
Best of Tides / Make family memories!
$31,581
$198
42%
423$175❌❌✅Y / Y⭐️ 5 (30)
No Cleaning Fee! The Pelican’s Nest
$58,059
$547
29%
432$0❌❌✅Y / Y⭐️ 4.5 (73)
LA TORTUGA, Beachside in Sought Out Pirates Beach!
$35,124
$193
46%
422$200❌❌✅Y / Y⭐️ 4.5 (66)
*BEACHFRONT*Beautiful home DIRECTLY on the SAND
$143,986
$621
61%
431$285❌❌✅Y / Y⭐️ 5 (100)
Peaceful Island Home, 4 Bedrooms, Sleeps 10
$31,022
$342
24%
43.52$260❌❌❌Y / Y⭐️ 5 (23)
Luxury home w/ HOT TUB, steps from the beach!
$130,678
$784
45%
442$350❌✅❌Y / Y⭐️ 5 (26)
ShangriLaLa | Beach Views, Large Yard
$31,259
$270
29%
432$334❌❌❌Y / N⭐️ 0 (1)
Charming 4BR Oceanfront | Fireplace | Balcony
$19,463
$154
32%
442$213❌❌❌Y / Y⭐️ 4.5 (35)
Private Beachfront Oasis!
$66,107
$225
75%
431$228❌❌❌Y / Y⭐️ 4.5 (23)
The Pelican Nest, Sleeps 10, Easy Beach Access
$158,337
$408
100%
42.54$250❌❌✅Y / Y⭐️ 5 (9)
Family friendly home at Sunset Retreat
$29,096
$225
33%
432$190❌❌❌Y / Y⭐️ 5 (36)
Oceanfront Luxury Retreat for Families
$63,407
$488
35%
43.53$250❌❌✅Y / Y⭐️ 5 (45)
Beach Front on West Beach - Vista Grande
$95,092
$418
62%
423$199❌❌✅Y / Y⭐️ 5 (74)
Whole house 2 blocks from the beach!
$172,073
$1,012
46%
431$235❌❌❌Y / Y⭐️ 5 (43)
Walk to the beach!
$57,071
$372
38%
432$400❌❌❌Y / Y⭐️ 4.5 (8)
Spacious family home with beach views.
$37,317
$343
29%
433$250❌❌✅Y / Y⭐️ 5 (31)
Accessible,Near beach,Beach Essentials,Beach Views
$27,809
$155
43%
422$185❌❌❌Y / Y⭐️ 5 (23)
Welcome to your perfect beachside escape!
$36,234
$165
60%
431$0❌❌✅Y / Y⭐️ 4.5 (9)
Beach Bungalow with Large Deck, Steps to Beach
$84,760
$334
66%
422$140✅❌✅Y / Y⭐️ 4.5 (139)
Galveston family beach house-50 steps to beach!
$113,630
$755
41%
433$250❌❌✅Y / Y⭐️ 4.5 (38)
Always Beachin’
$83,762
$558
39%
43.52$200❌❌❌Y / Y⭐️ 5 (7)
Short Walk to the Beach! Great Family Home
$29,797
$167
46%
431$150❌❌✅Y / Y⭐️ 5 (71)
Mutiny on the Bounty | Beach View, Multiple Decks!
$40,562
$324
32%
431$250❌❌❌Y / Y⭐️ 4 (8)

Return Metrics

17.89% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,706$39,412$59,118$78,824$98,530$197,061$591,185
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,224$8,709$13,470$18,526$23,893$56,121$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$122,830$160,308$198,461$237,319$276,911$487,066$1,634,908

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.89%

Cap Rate

11.32%

Return on Investment

33.43%

property-location

3610 Niko Ct Galveston, Texas, 77554

4 bed • 5 bath • 12 guests

Est. $2,062/mo

Agent

Inquire about this property

Contact Agent

107

Airbnb Investor Score

$19,706

Annual Profit

11.3%

Cap Rate

17.9%

Cash on Cash

$71,716

Annual Revenue

BNBCalc predicts this property will get $357 per night with 49% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 36% of comparables

Top 33% 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.

$65,851

Avg annual revenue

49%

Avg occupancy rate

$357

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

Sign up to see the data on 40 all comparables

$19,706

Profit

Revenue

$71,716

Operating Expenses

$23,003

Operating Income

$48,713

Mortgage & Taxes

$29,006

Profit (Cash Flow)

$19,706

$110,150

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$11,250

Closing Costs

$12,900

Total

$110,150

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.89%

Cap Rate

11.32%

Profit (Cummulative)

$19,706

$4,224

$11,250

$12,900

$0

Total Gain

$36,831

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

$24,446

Your adjusted annual income

$150,000 - $24,446 = $125,554


Taxes on $125,554 (30%)

$37,666

Your old tax bill

$45,000

Your new tax bill

$37,666


Estimated tax savings

$7,334

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:

2

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