BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 5213 43rd St, Lubbock, TX 79414

3 bed • 2 bath • 9 guests • $168,000

BNB

Calc

Annual Revenue

$31,192

Profit (Cash Flow)

$11,794

Cap Rate

8.0%

Annual Revenue

$31,192

AirDNA projects $153/night at 70% occupancy ($39,117). Airbtics projects $140/night at 61% occupancy ($31,191). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $140 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$14,467$29,312$45,635$65,443
Occupancy41%66%78%84%
Nightly Rate$92$117$154$205

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cheerful 3 Bedroom Home Close to TTU and Hospitals
$26,240
$93
75%
312$65❌❌❌Y / Y⭐️ 4.7 (68)
Cozy and conveniently located three bedroom home.
$12,070
$101
30%
312$100❌❌❌Y / Y⭐️ 4.9 (39)
★Clean&Spacious★ 3BR/2.5BA ★Near TTU/UMC/CNTRL LBK
$36,824
$132
72%
331$55❌❌✅Y / Y⭐️ 4.8 (199)
Peaceful Slide Townhouse
$42,710
$176
65%
331$100❌❌❌Y / Y⭐️ 4.9 (11)
The Gathering Place I Boho Getaway + Pet Friendly!
$37,858
$124
78%
321$90❌❌✅Y / Y⭐️ 5 (257)
Comfy Lubbock Home
$20,507
$113
48%
323$100❌❌❌Y / Y⭐️ 5 (52)
Country in the City
$20,475
$60
85%
311$100❌❌✅Y / Y⭐️ 4.8 (30)
What a re-leaf! With king beds in each room.
$37,419
$109
81%
321$80✅❌✅Y / Y⭐️ 4.8 (94)
Welcome to Casa Milagros
$21,177
$154
35%
322$75❌❌❌Y / Y⭐️ 4.8 (11)
Honey’s Happy Home
$24,770
$87
74%
312$90❌❌✅Y / Y⭐️ 5 (49)
Lubbock Oasis 3BR/2BA Pet Friendly
$23,656
$98
62%
321$85❌❌✅Y / Y⭐️ 4.7 (73)
Clean & Cozy | 3BR/2BA | near TTU/UMC/Central LBK
$17,389
$57
77%
321$55❌❌✅Y / Y⭐️ 4.7 (190)
Turner's Tavern - 3BR/2BA - Pet Friendly
$30,564
$100
81%
321$85❌❌✅Y / Y⭐️ 4.5 (121)
Near Texas Tech| Hot Tub+FirePit | Ping Pong
$24,892
$90
65%
322$94❌✅❌Y / Y⭐️ 5 (115)
Beautiful 3 bedroom 2 bath Home!
$21,928
$71
76%
321$100❌❌❌Y / Y⭐️ 4.8 (69)
The Queen's Gambit - 3BR/2BA - Central and Quiet
$24,102
$98
61%
321$85❌❌❌Y / Y⭐️ 4.8 (72)
24th Street Retreat
$26,296
$81
84%
321$80❌❌❌Y / Y⭐️ 5 (93)
Local Escapes: The Annie Belle
$26,726
$156
42%
321$105❌✅❌Y / Y⭐️ 5 (120)
Rosie | 2 Kings | Patio | Covered Parking | Cute!
$29,981
$89
88%
322$100❌❌✅Y / Y⭐️ 5 (66)
Good Times Getaway
$19,422
$114
39%
312$175❌❌❌Y / Y⭐️ 5 (10)
Lubbock 3 bedroom beauty Golden Five
$22,721
$147
40%
322$125❌❌❌Y / Y⭐️ 5 (35)
•Lubbock Charmer•
$18,375
$179
25%
321$100❌❌✅Y / Y⭐️ 5 (44)
★Clean&Comfy★3BR/1.5BA Home★EZ access to CNTRL LBK
$36,918
$131
75%
321$55❌❌✅Y / Y⭐️ 4.7 (107)
CUTE 3/2 in central location!
$29,621
$161
48%
321$125❌❌✅Y / Y⭐️ 5 (10)
High Plains Hideaway- Close to TTU, LCU!
$24,839
$79
79%
322$100❌❌✅Y / Y⭐️ 4.8 (42)
"The Hub City Heart" close to UMC, Covenant & TTU!
$35,268
$146
66%
321$100❌❌❌Y / Y⭐️ 5 (25)
Cheerful 3-Bedroom Home in Central Lubbock
$37,806
$152
63%
322$175✅❌❌Y / Y⭐️ 5 (76)
NEW! The North Camp @ Maxey Park
$37,145
$313
32%
322$100❌❌❌Y / Y⭐️ 4.9 (13)
Cactus Cutie: 7 min to Tech, 3/2
$50,780
$196
69%
322$65✅❌❌Y / Y⭐️ 4.9 (30)
StayTex ~ 7 Minutes from TTU
$16,200
$132
32%
321$165❌❌❌Y / Y⭐️ 5 (7)
Lubbock Rest House - 3BR/1.5BA - Safe and Quiet
$28,306
$90
84%
321$85❌❌✅Y / Y⭐️ 4.5 (45)
Brand new home with Deluxe Game Room and bar!
$53,749
$322
45%
331$231❌❌❌Y / Y⭐️ 5 (4)
The Fairview - 3BR/2BA - Pool & Hot Tub - Central
$46,076
$173
67%
321$95✅✅❌Y / Y⭐️ 4.8 (69)
Alaskan Themed Relaxation
$45,854
$147
83%
321$100❌❌❌Y / Y⭐️ 4.7 (38)
WestTexasWind
$16,134
$58
76%
312$0❌❌❌Y / Y⭐️ 4.5 (24)
Come in and cozy up!
$38,611
$120
87%
322$50❌✅❌Y / Y⭐️ 5 (22)
The Bur Oak Retreat
$37,311
$114
88%
322$40❌❌✅Y / Y⭐️ 4.8 (15)
Fifty Second BNB - 3 Bedroom, Close to Tech
$31,079
$288
29%
322$50❌❌❌Y / Y⭐️ 5 (10)
Lubbock’s Boho Bungalow
$64,518
$461
35%
321$225✅❌❌Y / Y⭐️ 5 (17)
Beautiful Home in west Lubbock
$15,389
$102
38%
322$175❌❌❌Y / Y⭐️ 5 (18)

Return Metrics

25.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,793$23,587$35,381$47,174$58,968$117,936$353,810
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$134,400$134,400$134,400$134,400$134,400$134,400$134,400
Down Payment$33,600$33,600$33,600$33,600$33,600$33,600$33,600
Property Appreciation$5,040$10,231$15,578$21,085$26,758$57,777$239,780
Total Return$184,833$201,818$218,959$236,260$253,726$343,714$761,591

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.01%

Cap Rate

8.01%

Return on Investment

39.21%

property-location

5213 43rd St Lubbock, TX, 79414

3 bed • 2 bath • 9 guests

Est. $806/mo

Agent

This property is for sale!

Contact Agent

97

Airbnb Investor Score

$2,124

Annual Profit

8.0%

Cap Rate

25.0%

Cash on Cash

$31,192

Annual Revenue

BNBCalc predicts this property will get $140 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 63% of comparables

Top 36% 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.

$30,292

Avg annual revenue

61%

Avg occupancy rate

$140

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

$11,794

Profit

Revenue

$31,192

Operating Expenses

$17,735

Operating Income

$13,457

Mortgage & Taxes

$1,663

Profit (Cash Flow)

$11,794

$47,140

Cash Investment

Down Payment

$33,600

Renos & Furnishing

$8,500

Closing Costs

$5,040

Total

$47,140

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.01%

Cap Rate

8.01%

Profit (Cummulative)

$11,794

$134,400

$8,500

$5,040

$0

Total Gain

$18,484

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$7,973

Deductible property tax

$1,663

Your total deduction

$15,692

Your adjusted annual income

$150,000 - $15,692 = $134,308


Taxes on $134,308 (30%)

$40,292

Your old tax bill

$45,000

Your new tax bill

$40,292


Estimated tax savings

$4,708

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:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -