$173,491
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $397/night at 56% occupancy ($81,201.04). Airbtics projects $355/night at 58% occupancy ($75,203).
Top 1% 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.
$75,688
Avg annual revenue
58%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$130k
$180k
Sign up to see the data on 40 all comparables
$95,748
Profit
Revenue
$173,491
Operating Expenses
$36,234
Operating Income
$137,257
Mortgage & Taxes
$41,509
Profit (Cash Flow)
$95,748
$282,250
Cash Investment
Down Payment
$162,500
Renos & Furnishing
$100,250
Closing Costs
$19,500
Total
$282,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
9%
Revenue Appreciation
1%
Cash on Cash Return
34.53%
Cap Rate
21.11%
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
$28,922
Deductible property tax
$6,435
Your total deduction
$72,841
Your adjusted annual income
$150,000 - $72,841 = $77,159
Taxes on $77,159 (30%)
$23,148
Your old tax bill
$45,000
Your new tax bill
$23,148
Estimated tax savings
$21,852
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:
11,326 sqft
Year built:
2001
Size:
5,577 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4683 Refugio Rd | 4 | 3 | 3,234 | - | 5,506 | 2002 | $0 | 525 |
| 5650 Buena Vista Dr | 5 | 5 | 6,157 | - | 14,914 | 2005 | $0 | - |
| 2872 Breezy Point Ln | 5 | 3 | 3,608 | - | 6,621 | 2006 | $0 | - |
| 5166 Navajo Dr | 4 | 2 | 3,916 | - | 8,464 | 2003 | $0 | - |
| 6249 Edgestone Dr | 4 | 3 | 3,497 | - | 13,112 | 2017 | $0 | - |
| 4669 Refugio Rd | 4 | 4 | 3,178 | - | 5,506 | 2001 | $0 | - |
| 5711 Edmonton Ave | 5 | 5 | 5,172 | - | 13,939 | 2020 | $0 | - |
| 5248 Northshore Dr | 5 | 4 | 4,605 | - | 9,078 | 2002 | $0 | - |
| 5276 Longvue Dr | 5 | 4 | 4,761 | - | 9,784 | 1999 | $0 | - |
| 4419 Druid Hills Dr | 5 | 5 | 5,355 | - | 10,319 | 2004 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 11,326 sqft
- Building area: 5,577 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R223381
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $725,000
- County Est. Land Value: $213,309
- Assessed Land Value: $213,309
- County Est. Structure Value: $511,691
Market Estimate: -
Schools
- Middle School: Hunt Middle School with 9/10 star rating
- High School: Frisco High School with 7/10 star rating