$83,378
Annual Revenue
BNBCalc predicts this property will get $310 per night with 56% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 26% 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.
$62,632
Avg annual revenue
56%
Avg occupancy rate
$310
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$41,941
Profit
Revenue
$83,378
Operating Expenses
$24,519
Operating Income
$58,859
Mortgage & Taxes
$16,918
Profit (Cash Flow)
$41,941
$68,184
Cash Investment
Down Payment
$50,160
Renos & Furnishing
$10,500
Closing Costs
$7,524
Total
$68,184
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
61.51%
Cap Rate
23.46%
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
$11,903
Deductible property tax
$2,483
Your total deduction
-$10,170
Your adjusted annual income
$150,000 - -$10,170 = $160,170
Taxes on $160,170 (30%)
$48,051
Your old tax bill
$45,000
Your new tax bill
$48,051
Estimated tax savings
-$3,051
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:
6,670 sqft
Year built:
2020
Size:
1,583 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 6,670 sqft
- Building area: 1,583 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R336588
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $267,793
- County Est. Land Value: $41,688
- Assessed Land Value: $41,688
- County Est. Structure Value: $226,105
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/12/21 | $0 | 0% | Lee Bratcher Bodie |
Ownership
- Name: Lee Bratcher Bodie
- Owner Occupied: Yes
- Owner Mailing Address: 5612 117th St, Lubbock, Tx 79424
- Years Owned: 41
- Home Equity: $41,219
- Mortgage Balance Remaining: $235,581
- Financed amount: -
- Owner Type: Individual
- Lien: Yes
- Inherited: No
- Foreclosure: No