Airbnb Investor Score
$34,244
Annual Profit
12.9%
Cap Rate
47.0%
Cash on Cash
$98,506
Annual Revenue
BNBCalc predicts this property will get $322 per night with 65% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 63% 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.
$78,603
Avg annual revenue
65%
Avg occupancy rate
$322
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$100k
$160k
$225k
Sign up to see the data on 40 all comparables
$66,476
Profit
Revenue
$98,506
Operating Expenses
$26,486
Operating Income
$72,020
Mortgage & Taxes
$5,544
Profit (Cash Flow)
$66,476
$141,550
Cash Investment
Down Payment
$112,000
Renos & Furnishing
$12,750
Closing Costs
$16,800
Total
$141,550
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
46.96%
Cap Rate
12.86%
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
$26,578
Deductible property tax
$5,544
Your total deduction
$32,600
Your adjusted annual income
$150,000 - $32,600 = $117,400
Taxes on $117,400 (30%)
$35,220
Your old tax bill
$45,000
Your new tax bill
$35,220
Estimated tax savings
$9,780
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:
10,058 sqft
Year built:
1986
Size:
2,713 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2487 Morningside Dr | 5 | 4 | 2,400 | - | 1,394 | 2023 | $0 | - |
| 2225 Zenith Ave | 3 | 2 | 1,712 | - | 1,699 | 2017 | $0 | - |
| 2432 Merriweather Ln | 5 | 4 | 1,896 | - | 1,699 | 2023 | $0 | - |
| 2408 Merriweather Ln | 5 | 4 | 2,406 | - | 2,744 | 2023 | $0 | - |
| 2459 Morningside Dr | 5 | 4 | 2,406 | - | 1,394 | 2023 | $0 | - |
| 2467 Morningside Dr | 5 | 4 | 1,888 | - | 1,394 | 2023 | $0 | - |
| 2236 Royal Crescent Dr N | 3 | 2 | 2,847 | - | 4,617 | 2018 | $0 | - |
| 4804 Speyside Dr | - | - | 2,738 | - | 10,280 | 2020 | $0 | - |
| 2205 College Pkwy | 3 | 2 | 1,662 | - | 8,843 | 1985 | $0 | 884 |
| 4601 Largo Dr | 4 | 3 | 2,895 | - | 11,478 | 1998 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,058 sqft
- Building area: 2,713 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R108239
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $520,467
- County Est. Land Value: $100,570
- Assessed Land Value: $100,570
- County Est. Structure Value: $419,897
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/31/18 | $0 | 0% | Casey O Donovan, Amanda O Donovan |
| 04/03/97 | $0 | 0% | Michael T Gilliam, Tamera A Gilliam |
Ownership
- Name: Casey O Donovan
- Owner Occupied: Yes
- Owner Mailing Address: 4833 Briarvcreek Drive, Flower Mound, TX 75028
- Years Owned: 71
- Home Equity: $242,141
- Mortgage Balance Remaining: $332,859
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Flower Mound Elementary School with 7/10 star rating
- Middle School: Lamar Middle School with 8/10 star rating
- High School: Marcus High School with 7/10 star rating