3610 Niko Ct Galveston, Texas, 77554
4 bed • 5 bath • 12 guests
Est. $2,062/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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