BNBCalc Short Term Rental Investment Analysis 3624 S Milam St, Amarillo, TX, 79109

2 bed • 2 bath • 6 guests • $160,000

BNB

Calc

Annual Revenue

$22,503

Profit (Cash Flow)

-$4,320

Cap Rate

3.7%

Annual Revenue

$22,503

AirDNA projects $109/night at 56% occupancy ($22,294). Airbtics projects $101/night at 61% occupancy ($22,502). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,407	$21,791	$31,563	$50,207
Occupancy	50%	64%	74%	86%
Nightly Rate	$79	$88	$111	$151

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfy.Homey.Quiet-Close I40/I27	$27,322	$98	74%	2	1.5	2	$25	❌	❌	✅	Y / N	⭐️ 5 (45)
Indoor Hot Tub Spa, No Service Fees! EV Charger!	$50,868	$179	72%	2	1	1	$86	❌	✅	✅	Y / Y	⭐️ 5 (350)
Comfortable, Texas charm... ya’ll come visit!	$30,219	$92	82%	2	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (166)
Texas Rustic⭐️⭐️⭐️⭐️⭐️Unit-B (I-40 & I-27)	$11,808	$78	38%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (704)
The white swan	$18,580	$80	57%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (98)
Cozy and comfortable house.	$17,389	$70	62%	2	0	1	$50	❌	❌	❌	N / Y	⭐️ 5 (252)
Mid Century meets Farmhouse in Paramount	$37,203	$111	90%	2	2	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (252)
The Pristine House	$29,056	$87	87%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (217)
DEJA BLUE Mid-Mod House 2Br/1Ba/1GaNear I40/I27*	$15,710	$83	48%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (53)
Nifty Nest-Bird’s Egg Cottage	$19,547	$96	52%	2	1	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cottage by the College	$17,512	$72	63%	2	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (309)
❤️Relax in charming 1920s Bohemian Bungalow❤️	$30,697	$96	79%	2	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (548)
Peaceful Stay Near I-40/I-27	$18,419	$79	59%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (100)
Rustic Roost in Historic Neighborhood	$20,457	$79	67%	2	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (312)
The Retreat at Wolflin WE’RE JUST OFF I-40 WEST.	$20,064	$89	53%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (770)
Rambler pet friendly garage private deck	$19,301	$141	34%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (85)
Route 66 Cottage	$23,704	$71	80%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (449)
Mulberry Cottage - Your Cozy Home Away from Home	$21,368	$82	66%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (161)
Cozy home in Amarillo	$22,899	$88	67%	2	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Texas Gem⭐️⭐️⭐️⭐️⭐️Unit-A (I-40 & I-27)	$13,209	$76	44%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (489)
Horsefeathers 🐾 pet friendly funky comfort	$19,723	$151	32%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (114)
Welcome To Our Sunnyside House	$19,644	$76	67%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (100)
Dragon on Taylor St	$8,208	$88	23%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (69)
Bohemian Bungalow in Historic District	$26,362	$134	51%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (319)
Peaceful haven two bedroom	$17,946	$97	46%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (13)
Center City Bungalow	$26,972	$78	91%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (43)
J-Town House	$31,741	$96	89%	2	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Cozy 2 bedroom “Casita AZUL”	$21,160	$80	67%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Tradewinds Retreat	$34,023	$102	86%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (32)
The Solstice , Hot Tub, EV Charger, Private Yard	$41,945	$167	65%	2	1	2	$99	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Madison Square	$8,211	$80	23%	2	2	1	$38	❌	❌	✅	Y / Y	⭐️ 5 (225)
YellowHouse fenced yard king bed	$19,537	$157	34%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Cute Amarillo craftsman	$30,182	$110	71%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (43)
The little bungalow. Centrally located.	$23,484	$74	81%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Estate Carriage House with Historic Charm & Beauty	$29,704	$115	68%	2	1	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (66)
The Barnyard Perfectly Located off I-40	$21,280	$88	61%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
West Texas Cheerful!	$25,162	$111	59%	2	2	2	$75	❌	❌	✅	Y / N	⭐️ 4.9 (25)
The Ranch House	$18,270	$78	64%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (9)
Van Buren Cottage House	$31,418	$116	74%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (15)
The Solstice \| Hot Tub, EV Charger, Private Yard	$42,701	$221	49%	2	1	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-7.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,320	-$8,640	-$12,960	-$17,280	-$21,600	-$43,201	-$129,605
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$1,473	$3,038	$4,699	$6,462	$8,334	$19,577	$120,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$42,318	$44,872	$47,670	$50,724	$54,043	$75,054	$269,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.7%

Cap Rate

3.68%

Return on Investment

4.51%

3624 S Milam St Amarillo, Texas, 79109

2 bed • 2 bath • 6 guests

Purchase Price

Est. $767/mo

Inquire about this property

Contact Agent

$150,600

Zestimate

Amarillo

Guide

Zoning

Guide

Laws

-28

Airbnb Investor Score

-$4,320

Annual Profit

3.7%

Cap Rate

-7.7%

Cash on Cash

$22,503

Annual Revenue

BNBCalc predicts this property will get $101 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$24,075

Avg annual revenue

61%

Avg occupancy rate

$101

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

$5k

$20k

$35k

$50k

-$4,320

Profit

Revenue

$22,503

Operating Expenses

$16,605

Operating Income

$5,897

Mortgage & Taxes

$10,218

Profit (Cash Flow)

-$4,320

$46,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,500

Total

$46,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.7%

Cap Rate

3.68%

Return on Investment

4.51%

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

$7,119

Deductible property tax

$1,584

Your total deduction

$21,169

Your adjusted annual income

$150,000 - $21,169 = $128,831

Taxes on $128,831 (30%)

$38,649

Your old tax bill

$45,000

Your new tax bill

$38,649

Estimated tax savings

$6,351

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:

3,049 sqft

Year built:

1982

Size:

1,172 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 3,049 sqft

Building area: 1,172 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Detached

Amenities: -

Price per square foot: $128

Lot Info

Zoning: -

Land Use: -

Parcel Number: R061400043200

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $134,256

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $150,600

Schools

Elementary School: Coronado Elementary School with 7/10 star rating
Middle School: Austin Middle School with 5/10 star rating
High School: Tascosa High School with 5/10 star rating