5809 Avenue G Austin, TX, 78752
3 bed • 2 bath • 9 guests
Est. $16/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$25,967
Annual Profit
805.7%
Cap Rate
282.8%
Cash on Cash
$45,824
Annual Revenue
Revenue data could not be found for this address
Top 31% of comparables
Top 51% of comparables
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,236
Avg annual revenue
51%
Avg occupancy rate
$246
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 10 all comparables
$26,154
Profit
Revenue
$45,824
Operating Expenses
$19,637
Operating Income
$26,186
Mortgage & Taxes
$32
Profit (Cash Flow)
$26,154
$9,248
Cash Investment
Down Payment
$650
Renos & Furnishing
$8,500
Closing Costs
$98
Total
$9,248
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
282.82%
Cap Rate
805.73%
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
$154
Deductible property tax
$32
Your total deduction
-$24,634
Your adjusted annual income
$150,000 - -$24,634 = $174,634
Taxes on $174,634 (30%)
$52,390
Your old tax bill
$45,000
Your new tax bill
$52,390
Estimated tax savings
-$7,390
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:
7,196 sqft
Year built:
1953
Size:
1,014 sqft
Type:
SFR
Parking:
1
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6305 Chesterfield Ave | 3 | 1 | 960 | - | 11,883 | 1960 | $0 | - |
| 305 Nelray Blvd | 3 | 1 | 958 | - | 8,324 | 1947 | $0 | - |
| 1006 Ruth Ave | 3 | 1 | 1,010 | - | 13,360 | 1950 | $0 | - |
| 5314 Avenue G | 3 | 2 | 1,108 | - | 4,251 | 1950 | $0 | - |
| 1103 Arcadia Ave | 3 | 1 | 1,330 | - | 7,305 | 1956 | $0 | - |
| 7005 Miranda Dr | 3 | 1 | 1,152 | - | 7,706 | 1962 | $0 | - |
| 6806 Miranda Dr | - | 1 | 967 | - | 8,398 | 1967 | $0 | - |
| 6405 Chesterfield Ave | 3 | 2 | 1,802 | - | 4,970 | 2017 | $0 | - |
| 1010 Arcadia Ave | 3 | 1 | 1,280 | - | 8,198 | 1955 | $0 | - |
| 209 W 55th 1/2 St | 4 | 2 | 1,415 | - | 6,460 | 1952 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,196 sqft
- Building area: 1,014 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0227090505
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $617,326
- County Est. Land Value: $382,500
- Assessed Land Value: $382,500
- County Est. Structure Value: $234,826
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/15/23 | $0 | 0% | Allison Elizabeth Diep, Antonio Nayip Diep |
| 09/05/14 | $0 | 0% | Keith Brewster Smith, Emily Anne Sultan |
| 03/31/06 | $0 | 0% | Seamus Donohoe |
| Invalid Date | $0 | 0% | Leslie Ann Cagle |
| Invalid Date | $0 | 0% | Leslie Ann Cagle |
| 02/02/96 | $0 | 0% | Leslie Ann Cagle |
Ownership
- Name: Allison Elizabeth Diep
- Owner Occupied: Yes
- Owner Mailing Address: 5809 Avenue G, Austin, TX 78752
- Years Owned: 16
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Reilly Elementary School with 7/10 star rating
- Middle School: Lamar Middle School with 6/10 star rating
- High School: Mccallum High School with 8/10 star rating