Airbnb Investor Score
$8,585
Annual Profit
8.8%
Cap Rate
8.2%
Cash on Cash
$57,453
Annual Revenue
BNBCalc predicts this property will get $286 per night with 55% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 41% 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.
$57,675
Avg annual revenue
55%
Avg occupancy rate
$286
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$8,586
Profit
Revenue
$57,453
Operating Expenses
$21,149
Operating Income
$36,304
Mortgage & Taxes
$27,718
Profit (Cash Flow)
$8,586
$105,257
Cash Investment
Down Payment
$82,180
Renos & Furnishing
$10,750
Closing Costs
$12,327
Total
$105,257
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.15%
Cap Rate
8.83%
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
$19,502
Deductible property tax
$4,068
Your total deduction
$33,605
Your adjusted annual income
$150,000 - $33,605 = $116,395
Taxes on $116,395 (30%)
$34,919
Your old tax bill
$45,000
Your new tax bill
$34,919
Estimated tax savings
$10,081
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:
7,927 sqft
Year built:
1987
Size:
2,813 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,927 sqft
- Building area: 2,813 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), Electric
- View: -
- Parking: Concrete
- Amenities: Some Gas Appliances, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Gas
- Price per square foot: $146
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 28243200070070000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $395,940
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $410,900
Schools
- Elementary School: Garner Fine Arts Academy with 6/10 star rating
- Middle School: Ronald W Reagan Middle School with 5/10 star rating
- High School: South Grand Prairie High School with 4/10 star rating