BNBCalc Short Term Rental Investment Analysis 3808 36th St, Lubbock, TX 79413

3 bed • 2 bath • 9 guests • $1,325

BNB

Calc

Annual Revenue

$31,557

Profit (Cash Flow)

$13,685

Cap Rate

1039.6%

Annual Revenue

$31,557

AirDNA projects $160/night at 54% occupancy ($31,557). Airbtics projects $136/night at 60% occupancy ($29,803). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,792	$26,197	$45,979	$68,786
Occupancy	47%	57%	75%	85%
Nightly Rate	$100	$121	$162	$215

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy and conveniently located three bedroom home.	$12,586	$103	31%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Close to Texas Tech and UMC+Fast Wi-FI	$48,909	$161	83%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Medical District-Caprock House	$17,196	$88	47%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
★Clean&Spacious★ 3BR/2.5BA ★Near TTU/UMC/CNTRL LBK	$34,979	$127	71%	3	3	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Aaron's Abode - 3BR/1BA - Near Tech	$27,275	$96	73%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Country in the City	$20,475	$60	85%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Birdie House - Near Texas Tech	$33,231	$166	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Queen's Gambit - 3BR/2BA - Central and Quiet	$23,626	$99	59%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
"The Hub City Heart" close to UMC, Covenant & TTU!	$33,712	$151	61%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Large Game Room, 4.5 miles to TTU Football Stadium	$28,463	$139	53%	3	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (174)
Near Texas Tech\| Hot Tub+FirePit \| Ping Pong	$24,394	$93	62%	3	2	2	$94	❌	✅	❌	Y / Y	⭐️ 5 (111)
Oakland Ridge - 3BR/2BA - Sleeps 10 - Near Tech	$22,006	$105	53%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
CUTE 3/2 in central location!	$30,109	$160	49%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (10)
NEW! The North Camp @ Maxey Park	$38,244	$302	34%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
The Lubbock Executive - blocks from Texas Tech	$21,436	$104	51%	3	2	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (129)
Maxey Lake Retreat	$52,432	$214	66%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
★Clean&Comfy★3BR/1.5BA Home★EZ access to CNTRL LBK	$34,530	$127	72%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
Coach Cove	$40,560	$227	46%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Cactus Casa! Close to TTU & Medical District!	$46,531	$156	79%	3	2	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (22)
Accessible Lubbock Home w/ Yard: Near Texas Tech!	$22,596	$115	50%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Desert Rose/Central/Spacious	$22,583	$114	47%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Cozy 3 Bed/2 Bath Home in Central Lubbock	$21,345	$108	54%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (43)
806 Cozy Coastal 3B/2B Home Near Texas Tech	$22,854	$205	30%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Graduate in Tech Terrace	$45,565	$166	75%	3	1	2	$365	❌	❌	✅	Y / Y	⭐️ 3 (3)
The Bur Oak Retreat	$37,311	$114	88%	3	2	2	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Centrally located Spacious 3BR/3BA with patio	$83,814	$229	100%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Lady Lane at Sunny Hill - 3BR/2BA-3 Beds	$22,683	$124	48%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (2)
The MaxWell in Medical District	$28,429	$97	76%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (2)
SaddleUpSaloon \| Pool Table \| Spacious	$26,775	$83	83%	3	2	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (12)
The Lubbock Mini Mansion	$10,639	$57	51%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.6 (24)
The Admiral's Cottage - 3BR/2BA - Pet Friendly	$29,499	$124	65%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Brown House 3 bedroom near Texas Tech	$54,955	$171	85%	3	2	2	$365	❌	❌	✅	Y / Y	⭐️ 4.3 (23)
The Vera/Close to TTU/Central Lubbock/Workspace	$21,464	$69	85%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (10)
Peaceful Pines	$15,845	$79	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Catalina Crossing \| King bed	$19,884	$101	46%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 0 (0)
Charming Retreat	$32,642	$147	56%	3	2	2	$125	❌	❌	✅	Y / N	⭐️ 5 (5)
Dove’s Den At Maxey Park - 3B2B < Splash Park :	$27,426	$103	70%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
LBK Family Stay 3Bed/2Bathnear TTU	$66,787	$214	84%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (26)
Home Sweet Tech	$25,815	$118	54%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 5 (2)

Return Metrics

155.43% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,685	$27,370	$41,055	$54,741	$68,426	$136,852	$410,558
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,060	$1,060	$1,060	$1,060	$1,060	$1,060	$1,060
Down Payment	$265	$265	$265	$265	$265	$265	$265
Property Appreciation	$39	$80	$122	$166	$211	$455	$1,891
Total Return	$15,050	$28,776	$42,503	$56,232	$69,962	$138,633	$413,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

155.43%

Cap Rate

1,039.59%

Return on Investment

156.02%

3808 36th St Lubbock, TX, 79413

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

9681

Airbnb Investor Score

$13,685

Annual Profit

1039.6%

Cap Rate

155.4%

Cash on Cash

$31,557

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $160/night at 54% occupancy ($31,557.08). Airbtics projects $136/night at 60% occupancy ($29,803).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$31,150

Avg annual revenue

60%

Avg occupancy rate

$136

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

$10k

$35k

$60k

$85k

$13,685

Profit

Revenue

$31,557

Operating Expenses

$17,782

Operating Income

$13,775

Mortgage & Taxes

$89

Profit (Cash Flow)

$13,685

$8,805

Cash Investment

Down Payment

$265

Renos & Furnishing

$8,500

Closing Costs

$40

Total

$8,805

DSCR Ratio

Strong

154.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

155.43%

Cap Rate

1,039.59%

Return on Investment

156.02%

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

$63

Deductible property tax

$13

Your total deduction

-$10,854

Your adjusted annual income

$150,000 - -$10,854 = $160,854

Taxes on $160,854 (30%)

$48,256

Your old tax bill

$45,000

Your new tax bill

$48,256

Estimated tax savings

-$3,256

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -