BNBCalc Short Term Rental Investment Analysis 6300 Padre Blvd, South Padre Island, TX, 78597

3 bed • 2.5 bath • 8 guests • $550,000

BNB

Calc

Annual Revenue

$56,408

Profit (Cash Flow)

-$1,706

Cap Rate

6.4%

Annual Revenue

$56,408

AirDNA projects $358/night at 52% occupancy ($67,993). Airbtics projects $208/night at 60% occupancy ($45,582). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,973	$47,450	$62,423	$78,500
Occupancy	52%	59%	67%	75%
Nightly Rate	$168	$208	$242	$273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bahia Mar 983F - Cozy walk-up;Beachfront sundeck	$29,218	$110	67%	3	3	2	$204	✅	✅	✅	Y / Y	⭐️ 4.2 (25)
Amazing 5th floor beachfront condo wonderful views	$44,634	$148	74%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (193)
Luxury 6th Floor Beachfront Condo Amazing Views	$39,740	$189	52%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (150)
Refresh at beachfront resort. Pet Friendly.	$36,798	$194	49%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (37)
Modern Beachfront Condo w Amazing Private Terrace	$54,958	$255	57%	3	3	3	$195	✅	✅	✅	Y / Y	⭐️ 4.5 (78)
879F Bahía mar	$48,643	$171	77%	3	3	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (177)
Bahia Mar Villa! Beach time is always a good idea!	$31,175	$99	79%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (117)
Fully renovated and beachfront!	$69,303	$296	61%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (53)
Ocean-view condo, 3 balconies, fully equipped.	$58,941	$200	77%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (58)
Exclusive Luxurious Ground Condo	$30,554	$119	62%	3	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (85)
Ideal beach home! 2-level Bayview, pools & jacuzzi	$48,976	$185	67%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (62)
Luxury 6th Floor Amazing Views	$31,397	$183	42%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
Shore Thing - 3 Bedroom Condo Short Walk to Beach	$57,188	$252	56%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (10)
Coastal Retreat - 3BR Condo w/Resort Amenities	$38,800	$218	46%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Bahia Mar 376 - Quaint & Casual, Beachfront	$29,043	$131	56%	3	3	2	$202	✅	✅	❌	Y / N	⭐️ 4.4 (25)
Island Paradise w/Ocean Views and Resort Amenities	$50,083	$223	59%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Island Paradise - Beach Front Condo w/Ocean View	$54,186	$242	58%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
The Ultimate Coastal Retreat	$50,210	$217	59%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (49)
Spacious 3 bedroom condo w/ a pool & great sunsets	$34,652	$161	56%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
South Padre Island- Oceanview Condo 3/3 Beachfront	$50,744	$273	47%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (68)
Seabreeze Condo w/Ocean Views and Resort Amenities	$56,402	$277	53%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (22)
Bayview condo, beachfront resort, beach life!	$42,825	$192	57%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (49)
Beachfront short walk to the beach	$56,429	$242	61%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Oceanview and private balcony	$61,810	$180	92%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (18)
Renovated beachfront villa, perfect ocean views.	$67,607	$262	68%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (22)
Bayview condo w/ pools & jacuzzi	$39,589	$149	67%	3	4	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (57)
Panoramic view of the ocean! Beachfront resort.	$42,658	$150	72%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (50)
Spectacular beachfront! Pools & jacuzzi shared	$36,319	$147	63%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (33)
Amazing BahiaMar beachfront 2 steps from amenities	$40,155	$221	45%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 4.9 (82)
Luxury Beachfront Condo With Amazing Sunset Views	$45,686	$236	48%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 4.9 (194)
Modern Beach View Apartment w/Resort Amenities	$41,906	$224	49%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Beachfront Resort w Panoramic Beach/Bay Views	$75,748	$302	67%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (22)
Beachfront bayview resort, shared pools & jacuzzi.	$64,517	$228	73%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (37)
Channel Front Escape! Condo w/ Boat Slip & Pool!	$42,661	$248	47%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Ocean awaits! Pet-friendly resort, beachfront.	$47,915	$194	63%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (43)
Family-Friendly Beach House w/ Community Pool!	$62,180	$384	44%	3	4	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (4)
Third-level with a secluded patio	$70,912	$245	75%	3	2	1	$200	✅	✅	❌	Y / Y	⭐️ 4 (8)
Modern Condo: Remodeled Gem with Ocean Views	$59,054	$234	66%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (39)
Beautiful blue view! Beachfront, pools, jacuzzi.	$34,674	$151	57%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (36)
Newly remodeled, steps to pool! Beachfront resort.	$43,965	$194	55%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (78)

Return Metrics

-1.26% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,706	-$3,412	-$5,118	-$6,824	-$8,530	-$17,060	-$51,181
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$564,793	$580,082	$595,881	$612,205	$629,070	$722,093	$1,283,812

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.26%

Cap Rate

6.43%

Return on Investment

14.94%

6300 Padre Blvd South Padre Island, Texas, 78597

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$1,706

Annual Profit

6.4%

Cap Rate

-1.3%

Cash on Cash

$56,408

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $358/night at 52% occupancy.Projected nightly rate is $208/night at 60% occupancy.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$48,056

Avg annual revenue

60%

Avg occupancy rate

$208

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$45k

$60k

$75k

-$1,706

Profit

Revenue

$56,408

Operating Expenses

$21,013

Operating Income

$35,395

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$1,706

$135,125

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,625

Closing Costs

$16,500

Total

$135,125

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.26%

Cap Rate

6.43%

Return on Investment

14.94%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$57,384

Your adjusted annual income

$150,000 - $57,384 = $92,616

Taxes on $92,616 (30%)

$27,785

Your old tax bill

$45,000

Your new tax bill

$27,785

Estimated tax savings

$17,215

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:

Year built:

Size:

1,183 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 1,183 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer

Price per square foot: $4

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Garriga Elementary School with 4/10 star rating