BNBCalc Short Term Rental Investment Analysis 4113 Seville Dr

3 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Report by:

Roxanna Burdette C.

roxannawendy@gmail.com

Annual Revenue

$44,998

Profit (Cash Flow)

$9,192

Cap Rate

11.9%

Annual Revenue

$44,998

AirDNA projects $177/night at 49% occupancy ($31,677). Airbtics projects $147/night at 64% occupancy ($34,362). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 88% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,702	$34,258	$46,362	$60,394
Occupancy	58%	68%	73%	75%
Nightly Rate	$93	$122	$155	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Tree House - Hot tub-Pool table - Tesla L2	$27,069	$86	86%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (39)
🔹Blue Imperial🔹 SPACIOUS, BRIGHT & AIRY	$29,395	$96	70%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (108)
Gamer Haven Arcade Grill Eat Sleep Play Repeat	$61,655	$455	34%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (182)
Home Away From Home	$41,234	$174	60%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Close to Restaurants, Shopping, Medical, Theater	$27,288	$93	70%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (89)
Charming 3-Bed Rambler in Great Amarillo Location!	$33,673	$147	58%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (87)
Cozy & Clean Perfect for Work Travel & Families	$25,461	$81	67%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (143)
Home Sweet Home 806	$32,380	$118	69%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (97)
Best Little Whole House in Texas!	$38,628	$126	81%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (77)
Home on the Range	$34,959	$157	48%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (31)

Return Metrics

227.54% 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)	$9,191	$18,383	$27,575	$36,766	$45,958	$91,917	$275,752
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$3,070	$6,329	$9,789	$13,463	$17,364	$40,785	$250,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$10,000	$20,400	$31,216	$42,464	$54,163	$120,061	$560,849
Total Return	$22,627	$45,843	$69,676	$94,156	$119,312	$256,416	$1,097,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

227.54%

Cap Rate

11.86%

Return on Investment

538.73%

4113 Seville Dr Amarillo, Texas, 79121-1849

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Amarillo

Guide

Zoning

Guide

Laws

$44,998

Annual Revenue

BNBCalc predicts this property will get $147 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$35,174

Avg annual revenue

64%

Avg occupancy rate

$153

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

$25k

$35k

$50k

$65k

$9,192

Profit

Revenue

$44,998

Operating Expenses

$15,345

Operating Income

$29,653

Mortgage & Taxes

$20,462

Profit (Cash Flow)

$9,192

$4,200

Cash Investment

Down Payment

Renos & Furnishing

$4,200

Total

$4,200

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

227.54%

Cap Rate

11.86%

Return on Investment

538.73%

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

$14,832

Deductible property tax

$2,475

Your total deduction

$20,592

Your adjusted annual income

$150,000 - $20,592 = $129,408

Taxes on $129,408 (30%)

$38,822

Your old tax bill

$45,000

Your new tax bill

$38,822

Estimated tax savings

$6,178

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:

10,019 sqft

Year built:

1994

Size:

2,415 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: 10,019 sqft

Building area: 2,415 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R2

Land Use: Residential

Parcel Number: R-073-0530-2777

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $238,270

County Est. Land Value: $40,282

Assessed Land Value: $40,282

County Est. Structure Value: $197,988

Market Estimate: $276,709

Sale history

Date	Sale Price	% Financed	Buyer
10/04/22	$0	0%	Christopher Robert Burdette, Wendy Contreras

Ownership

Name: Christopher Robert Burdette

Owner Occupied: Yes

Owner Mailing Address: 4113 Seville Dr, Amarillo, Tx 79121

Years Owned: 19

Home Equity: $14,265

Mortgage Balance Remaining: $250,635

Financed amount: -

Owner Type: Individual

Lien: Yes

Inherited: No

Foreclosure: No