BNBCalc Short Term Rental Investment Analysis 560 Pleasure Island Blvd

2 bed • 2 bath • 5 guests • $207,000

BNB

Calc

Annual Revenue

$26,371

Profit (Cash Flow)

$1,182

Cap Rate

8.0%

Annual Revenue

$26,371

AirDNA projects $80/night at 52% occupancy ($15,194). Airbtics projects $89/night at 76% occupancy ($24,705). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 76% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,134	$28,000	$29,097	$29,886
Occupancy	66%	79%	85%	96%
Nightly Rate	$87	$90	$95	$102

Seasonality (Profit by Month)

Return Metrics

3.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,181	$2,363	$3,544	$4,726	$5,907	$11,815	$35,447
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,287	$4,716	$7,295	$10,033	$12,939	$30,393	$186,300
Down Payment	$20,700	$20,700	$20,700	$20,700	$20,700	$20,700	$20,700
Property Appreciation	$6,210	$12,606	$19,194	$25,980	$32,969	$71,190	$295,443
Total Return	$30,379	$40,386	$50,734	$61,439	$72,517	$134,100	$537,891

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.88%

Cap Rate

8.03%

Return on Investment

31.82%

560 Pleasure Pier Blvd Port Arthur, Texas, 77640

2 bed • 2 bath • 5 guests

Purchase Price

Est. $993/mo

Inquire about this property

Contact Agent

$76,800

Zestimate

$26,371

Annual Revenue

BNBCalc predicts this property will get $89 per night with 76% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 57% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

$1,182

Profit

Revenue

$26,371

Operating Expenses

$9,736

Operating Income

$16,634

Mortgage & Taxes

$15,453

Profit (Cash Flow)

$1,182

$30,410

Cash Investment

Down Payment

$20,700

Renos & Furnishing

$3,500

Closing Costs

$6,210

Total

$30,410

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.88%

Cap Rate

8.03%

Return on Investment

31.82%

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

$11,052

Deductible property tax

$2,049

Your total deduction

$28,909

Your adjusted annual income

$150,000 - $28,909 = $121,091

Taxes on $121,091 (30%)

$36,327

Your old tax bill

$45,000

Your new tax bill

$36,327

Estimated tax savings

$8,673

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:

2,439 sqft

Year built:

1998

Size:

1,176 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
580 Pleasure Island Blvd Apt 313	-	-	588	-	958	1988	$0	-
580 Pleasure Island Blvd # 118	-	-	1,176	-	1,873	1988	$0	-
580 Pleasure Island Blvd Apt 113	-	-	588	-	958	1998	$0	-
305 Pleasure Island Blvd	-	-	588	-	1,220	1998	$0	-
580 Pleasure Island Blvd # 207	-	-	588	-	1,220	1998	$0	-
304 Pleasure Island Blvd	-	-	588	-	1,220	1998	$0	-
560 Pleasure Island Blvd Apt 104	-	-	588	-	1,220	1988	$0	-
560 Pleasure Island Blvd Apt 102	-	-	588	-	1,176	1988	$0	-
580 Pleasure Island Blvd Apt 203	1	1	588	-	1,220	1988	$0	-
1012 Southwind	4	3	3,151	-	6,055	1998	$0	91

Property Details

MLS Status: N/A

Property Use: Townhouse

Stories: 1

Lot size: 2,439 sqft

Building area: 1,176 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 053120-000-003000-00000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $191,352

County Est. Land Value: $2,416

Assessed Land Value: $2,416

County Est. Structure Value: $188,936

Market Estimate: $165,438

Sale history

Date	Sale Price	% Financed	Buyer
12/08/17	$0	0%	David Garrett, Cynthia Garrett
02/20/08	$0	0%	Sherry G Steele

Ownership

Name: David Garrett

Owner Occupied: Yes

Owner Mailing Address: 2773 Saba Ln, Port Neches, Tx 77651

Years Owned: 75

Home Equity: $91,650

Mortgage Balance Remaining: $79,950

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No