$29,424
Annual Revenue
BNBCalc predicts this property will get $154 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 46% 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.
$37,483
Avg annual revenue
64%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$4,648
Profit
Revenue
$29,424
Operating Expenses
$17,505
Operating Income
$11,919
Mortgage & Taxes
$16,567
Profit (Cash Flow)
-$4,648
$64,988
Cash Investment
Down Payment
$49,120
Renos & Furnishing
$8,500
Closing Costs
$7,368
Total
$64,988
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.15%
Cap Rate
4.85%
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
$11,656
Deductible property tax
$2,431
Your total deduction
$30,153
Your adjusted annual income
$150,000 - $30,153 = $119,847
Taxes on $119,847 (30%)
$35,954
Your old tax bill
$45,000
Your new tax bill
$35,954
Estimated tax savings
$9,046
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:
6,011 sqft
Year built:
2021
Size:
1,450 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5622 Elm Valley Dr | 3 | 2 | 1,056 | - | 6,011 | 2021 | $0 | - |
| 5747 Sunset Pt | 3 | 2 | 1,056 | - | 6,011 | 2019 | $0 | - |
| 5518 Onyx Vly | 3 | 2 | 0 | - | 6,621 | - | $0 | - |
| 5431 Stonybrook Dr | 3 | 2 | 1,014 | - | 7,797 | 1966 | $0 | - |
| 6507 Idlewood Dr | 4 | 2 | 1,167 | - | 8,233 | 1961 | $0 | - |
| 5522 Crystal Valley St | 3 | 2 | 1,348 | - | 12,110 | 1972 | $0 | - |
| 5514 Beech Valley St | 3 | 2 | 1,458 | - | 10,062 | 1970 | $0 | - |
| 6011 Autumn Palms | 3 | 2 | 1,450 | - | 7,013 | 2018 | $0 | - |
| 7019 Fern Valley Dr | 3 | 2 | 1,396 | - | 12,894 | 1968 | $0 | - |
| 5722 Stonybrook Dr | 3 | 1 | 1,400 | - | 10,193 | 1966 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,011 sqft
- Building area: 1,450 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 15269-001-0380
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $202,080
- County Est. Land Value: $56,640
- Assessed Land Value: $56,640
- County Est. Structure Value: $145,440
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/08/24 | $0 | 0% | Centurion Development Holdings Llc |
| 12/19/23 | $0 | 0% | Mays Investment Solutions Llc |
| 04/28/22 | $0 | 0% | Lennar Homes Of Texas Sales And Mktg Ltd |
Ownership
- Name: Centurion Development Holdings Llc
- Owner Occupied: Yes
- Owner Mailing Address: 13703 Circle A Trl, Helotes, TX 78242
- Years Owned: 2
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No