5213 43rd St Lubbock, TX, 79414
3 bed • 2 bath • 9 guests
Est. $806/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -