$58,848
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $304/night at 53% occupancy.Projected nightly rate is $261/night at 56% occupancy.
Top 56% of comparables
Top 33% 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.
$53,603
Avg annual revenue
56%
Avg occupancy rate
$261
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
-$7,712
Profit
Revenue
$58,848
Operating Expenses
$21,330
Operating Income
$37,518
Mortgage & Taxes
$45,230
Profit (Cash Flow)
-$7,712
$165,215
Cash Investment
Down Payment
$134,100
Renos & Furnishing
$11,000
Closing Costs
$20,115
Total
$165,215
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.66%
Cap Rate
5.59%
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
$31,823
Deductible property tax
$6,638
Your total deduction
$75,655
Your adjusted annual income
$150,000 - $75,655 = $74,345
Taxes on $74,345 (30%)
$22,303
Your old tax bill
$45,000
Your new tax bill
$22,303
Estimated tax savings
$22,697
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:
7,157 sqft
Year built:
2023
Size:
3,138 sqft
Type:
MFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2434 Lidstone St | - | - | 8,226 | - | 25,252 | 1960 | $0 | - |
| 2613 Delafield St | 8 | 8 | 3,712 | - | 6,251 | 2022 | $0 | - |
| 2619 Delafield St | 8 | 8 | 3,712 | - | 6,251 | 2022 | $0 | - |
| 5911 Grace Ln | 2 | 1 | 3,712 | - | 5,001 | 1970 | $0 | - |
| 5228 Dewberry St | 4 | 4 | 3,834 | - | 7,797 | 2023 | $0 | - |
| 4302 Alconbury Ln | 4 | 2 | 3,329 | - | 10,781 | 1950 | $0 | - |
| 5919 Grace Ln | - | - | 5,358 | - | 5,001 | 1970 | $0 | - |
| 2415 Lidstone St | 4 | 2 | 1,757 | - | 4,500 | 1930 | $0 | 9 |
| 2830 Lidstone St | 7 | 3 | 2,251 | - | 7,501 | 2003 | $0 | - |
| 4323 Alconbury Ln | 3 | 2 | 1,720 | - | 7,301 | 1950 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Duplex (2 Units, Any Combination)
- Stories: -
- Lot size: 7,157 sqft
- Building area: 3,138 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0760950020025
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $214,264
- County Est. Land Value: $96,306
- Assessed Land Value: $96,306
- County Est. Structure Value: $117,958
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/08/21 | $0 | 0% | M S Cube Llc |
| 12/04/08 | $6,300 | 100% | Clutch Builders Llc |
| 06/18/08 | $0 | 0% | County Of Harris, City Of Houston |
Ownership
- Name: M S Cube Llc
- Owner Occupied: No
- Owner Mailing Address: 25502 Celtic Terrace Dr, Katy, TX 77494
- Years Owned: 34
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Henderson J Elementary School with 6/10 star rating
- Middle School: Cullen Middle School with 3/10 star rating
- High School: Wheatley High School with 2/10 star rating