554 Seven Falls Dr Fredericksburg, TX, 78624
7 bed • 8 bath • 21 guests
Est. $10,814/mo
Inquire about this property
Contact Agent
$2,254,700
Zestimate
Airbnb Investor Score
-$39,242
Annual Profit
5.0%
Cap Rate
-7.3%
Cash on Cash
$145,440
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $724/night at 55% occupancy.
Top 46% of comparables
Top 38% 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.
$145,941
Avg annual revenue
55%
Avg occupancy rate
$724
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$150k
$230k
$320k
Sign up to see the data on 40 all comparables
-$39,242
Profit
Revenue
$145,440
Operating Expenses
$32,587
Operating Income
$112,853
Mortgage & Taxes
$152,095
Profit (Cash Flow)
-$39,242
$536,581
Cash Investment
Down Payment
$450,940
Renos & Furnishing
$18,000
Closing Costs
$67,641
Total
$536,581
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.31%
Cap Rate
5%
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
$107,010
Deductible property tax
$22,322
Your total deduction
$265,095
Your adjusted annual income
$150,000 - $265,095 = -$115,095
Taxes on -$115,095 (30%)
-$34,529
Your old tax bill
$45,000
Your new tax bill
-$34,529
Estimated tax savings
$79,529
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:
5.55 sqft
Year built:
2020
Size:
6,172 sqft
Type:
SINGLE_FAMILY
Parking:
4
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5.55 sqft
- Building area: 6,172 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: 16+ SEER AC, Ceiling Fan(s), Three+ Central, Zoned, Attic Fan
- View: County VIew
- Parking: Four or More Car Garage, Attached, Garage Faces Side, Garage Door Opener, Two Car Carport
- Amenities: Washer, Dryer, Washer/Dryer Stacked, Cooktop, Built-In Oven, Self Cleaning Oven, Microwave, Range, Refrigerator, Disposal, Dishwasher, Plumbed For Ice Maker, Water Softener Owned, Electric Water Heater, Plumb for Water Softener, Electric Cooktop, Down Draft, Double Oven, 2+ Water Heater Units, High Efficiency Water Heater, Instant Hot Water
- Price per square foot: $365
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 77032
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $2,490,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,254,700
Schools
- Middle School: Fredericksburg Middle School with 5/10 star rating
- High School: Fredericksburg High School with 6/10 star rating