Airbnb Investor Score
$46,696
Annual Profit
11.3%
Cap Rate
42.6%
Cash on Cash
$176,632
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,342/night at 53% occupancy.Projected nightly rate is $576/night at 56% occupancy.
Top 26% of comparables
Top 26% 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.
$116,228
Avg annual revenue
56%
Avg occupancy rate
$576
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$125k
$220k
$320k
Sign up to see the data on 40 all comparables
$127,739
Profit
Revenue
$176,632
Operating Expenses
$36,642
Operating Income
$139,990
Mortgage & Taxes
$12,251
Profit (Cash Flow)
$127,739
$263,000
Cash Investment
Down Payment
$247,500
Renos & Furnishing
$15,500
Total
$263,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.56%
Cap Rate
11.31%
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
$71,140
Deductible property tax
$12,251
Your total deduction
$80,631
Your adjusted annual income
$150,000 - $80,631 = $69,369
Taxes on $69,369 (30%)
$20,811
Your old tax bill
$45,000
Your new tax bill
$20,811
Estimated tax savings
$24,189
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:
7,753 sqft
Year built:
2022
Size:
3,158 sqft
Type:
CONDO
Parking:
3
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 2
- Lot size: 7,753 sqft
- Building area: 3,158 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air
- View: Neighborhood
- Parking: Attached, Detached
- Amenities: Dishwasher, Cooktop Gas, Refrigerator
- Price per square foot: $382
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 04080404030000
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $1,517,095
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,207,400
Schools
- Elementary School: Galindo Elementary School with 5/10 star rating
- Middle School: Fulmore Middle School with 3/10 star rating
- High School: Travis High School with 2/10 star rating