Airbnb Investor Score
$32,608
Annual Profit
10.5%
Cap Rate
15.2%
Cash on Cash
$121,049
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $708/night at 50% occupancy.Projected nightly rate is $408/night at 63% occupancy.
Top 26% of comparables
Top 26% 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.
$96,378
Avg annual revenue
63%
Avg occupancy rate
$408
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$115k
$185k
$265k
Sign up to see the data on 40 all comparables
$32,608
Profit
Revenue
$121,049
Operating Expenses
$29,416
Operating Income
$91,633
Mortgage & Taxes
$59,025
Profit (Cash Flow)
$32,608
$214,250
Cash Investment
Down Payment
$175,000
Renos & Furnishing
$13,000
Closing Costs
$26,250
Total
$214,250
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.21%
Cap Rate
10.47%
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
$41,528
Deductible property tax
$8,663
Your total deduction
$55,871
Your adjusted annual income
$150,000 - $55,871 = $94,129
Taxes on $94,129 (30%)
$28,239
Your old tax bill
$45,000
Your new tax bill
$28,239
Estimated tax savings
$16,761
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:
0.86 sqft
Year built:
1980
Size:
3,030 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.86 sqft
- Building area: 3,030 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Additional Parking, Garage Faces Rear, Boat, RV Access/Parking
- Amenities: Some Gas Appliances, Double Oven, Dishwasher, Gas Cooktop, Disposal, Gas Water Heater, Plumbed For Gas, Vented Exhaust Fan
- Price per square foot: $288
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R11624
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $578,758
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Liberty Elementary School with 9/10 star rating
- Middle School: Mckamy Middle School with 9/10 star rating
- High School: Flower Mound High School with 9/10 star rating