BNBCalc Short Term Rental Investment Analysis 525 Lexington Ave, Abilene, TX 79605

3 bed • 2 bath • 9 guests • $1,500

BNB

Calc

Annual Revenue

$45,265

Profit (Cash Flow)

$25,599

Cap Rate

1713.4%

Annual Revenue

$45,265

AirDNA projects $225/night at 55% occupancy ($45,198). Airbtics projects $243/night at 51% occupancy ($45,264). Airbtics predicts this property will perform in the 66% revenue percentile

BNB Calc projects a 51% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,971	$35,260	$47,089	$57,435
Occupancy	42%	52%	64%	67%
Nightly Rate	$136	$180	$344	$414

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Texas style, elegance and class!	$89,204	$525	44%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Multi-Family Getaway - 3 King Beds - Pets OK	$53,906	$251	55%	3	3	2	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (50)
Emmy's Cottage: sleeps 10 \|\| short or long stays	$38,979	$142	75%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (67)
BoujeeBungalow (2kings)	$29,360	$191	42%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Bluebird House	$35,303	$124	66%	3	2	1	$69	❌	✅	❌	Y / Y	⭐️ 5 (243)
Ten33 House -- An Authentic Abilene Experience	$35,218	$376	24%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
Midtown Abi house	$32,421	$135	58%	3	2	1	$69	✅	❌	❌	Y / Y	⭐️ 5 (225)
Grandma’s cottage- centrally located	$30,162	$123	67%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
The Cottage at Eleven09--A Fine Guest Experience	$49,793	$402	32%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (8)
Entire Home with Private Yard A Spacious Gem	$30,488	$170	49%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

289.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,599	$51,198	$76,797	$102,396	$127,995	$255,990	$767,972
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200
Down Payment	$300	$300	$300	$300	$300	$300	$300
Property Appreciation	$45	$91	$139	$188	$238	$515	$2,140
Total Return	$27,144	$52,789	$78,436	$104,084	$129,734	$258,006	$771,613

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.41%

Cap Rate

1,713.35%

Return on Investment

290.09%

525 Lexington Ave Abilene, TX, 79605

3 bed • 2 bath • 9 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

16073

Airbnb Investor Score

$25,599

Annual Profit

1713.4%

Cap Rate

289.4%

Cash on Cash

$45,265

Annual Revenue

BNBCalc predicts this property will get $243 per night with 51% occupancy, putting it in the top 66% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$42,483

Avg annual revenue

51%

Avg occupancy rate

$243

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

$30k

$50k

$70k

$90k

$25,599

Profit

Revenue

$45,265

Operating Expenses

$19,564

Operating Income

$25,700

Mortgage & Taxes

$101

Profit (Cash Flow)

$25,599

$8,845

Cash Investment

Down Payment

$300

Renos & Furnishing

$8,500

Closing Costs

$45

Total

$8,845

DSCR Ratio

Strong

253.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

289.41%

Cap Rate

1,713.35%

Return on Investment

290.09%

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

$71

Deductible property tax

$15

Your total deduction

-$24,277

Your adjusted annual income

$150,000 - -$24,277 = $174,277

Taxes on $174,277 (30%)

$52,283

Your old tax bill

$45,000

Your new tax bill

$52,283

Estimated tax savings

-$7,283

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -