Airbnb Investor Score
$24,697
Annual Profit
8.2%
Cap Rate
7.9%
Cash on Cash
$175,536
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $639/night at 55% occupancy.Projected nightly rate is $499/night at 56% occupancy.
Top 44% of comparables
Top 16% 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.
$101,498
Avg annual revenue
56%
Avg occupancy rate
$499
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$105k
$185k
$270k
Sign up to see the data on 40 all comparables
$24,697
Profit
Revenue
$175,536
Operating Expenses
$36,500
Operating Income
$139,037
Mortgage & Taxes
$114,339
Profit (Cash Flow)
$24,697
$402,850
Cash Investment
Down Payment
$339,000
Renos & Furnishing
$13,000
Closing Costs
$50,850
Total
$402,850
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
4%
Cash on Cash Return
7.87%
Cap Rate
8.2%
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
$80,446
Deductible property tax
$16,781
Your total deduction
$145,018
Your adjusted annual income
$150,000 - $145,018 = $4,982
Taxes on $4,982 (30%)
$1,495
Your old tax bill
$45,000
Your new tax bill
$1,495
Estimated tax savings
$43,505
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:
7,862 sqft
Year built:
2025
Size:
2,790 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,862 sqft
- Building area: 2,790 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: Central Air
- View: See Remarks
- Parking: Driveway, Electric Gate, Garage
- Amenities: Dishwasher, Microwave, Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater
- Price per square foot: $607
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 04080404070000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,205,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Galindo Elementary School with 5/10 star rating
- Middle School: Fulmore Middle School with 3/10 star rating
- High School: Travis High School with 2/10 star rating