Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6300 Seawall Blvd, Galveston, TX, 77551

1 bed • 1 bath • 6 guests • $175,000

BNB

Calc

Report by:

William Walker

williamawalkeriii@gmail.com

Annual Revenue

$19,526

Profit (Cash Flow)

-$8,497

Cap Rate

1.9%

Annual Revenue

$19,526

AirDNA projects $145/night at 43% occupancy ($22,772). Airbtics projects $99/night at 54% occupancy ($19,525). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 54% occupancy rate, $99 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,635$19,936$26,182$37,984
Occupancy46%50%59%73%
Nightly Rate$84$97$109$130

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$14,739
$76
44%
111$100✅✅❌Y / Y⭐️ 4.7 (16)
$28,246
$78
87%
111$100✅✅❌Y / Y⭐️ 4.5 (78)
$24,065
$96
59%
111$95✅✅❌Y / Y⭐️ 5 (65)
$25,536
$138
45%
112$80✅✅❌N / N⭐️ 5 (15)
$13,577
$66
51%
112$114✅✅❌Y / Y⭐️ 4 (3)
$27,124
$104
65%
111$99✅✅❌Y / Y⭐️ 5 (109)
$18,186
$95
46%
112$115✅✅❌Y / Y⭐️ 5 (15)
$19,140
$109
43%
111$90✅✅❌Y / Y⭐️ 5 (141)
$17,436
$90
48%
111$90✅✅❌Y / Y⭐️ 5 (50)
$17,298
$99
45%
111$90✅✅❌Y / Y⭐️ 5 (45)
$25,510
$115
59%
112$75✅✅❌Y / Y⭐️ 5 (140)
$19,824
$100
48%
111$75✅✅❌N / Y⭐️ 4.5 (28)
$22,242
$114
46%
112$95✅✅❌Y / Y⭐️ 5 (55)
$22,856
$139
42%
112$99✅❌❌Y / Y⭐️ 5 (38)
$16,876
$87
53%
111$0✅✅❌N / Y⭐️ 5 (59)
$16,256
$84
46%
112$124✅✅❌Y / N⭐️ 4 (3)
$23,966
$130
48%
111$75✅✅❌Y / Y⭐️ 5 (68)
$31,656
$152
53%
111$114✅✅❌N / Y⭐️ 5 (8)
$24,405
$85
73%
111$65✅❌❌Y / Y⭐️ 5 (113)
$32,847
$158
54%
112$95✅❌❌Y / Y⭐️ 5 (92)
$19,041
$96
47%
112$90✅❌❌Y / Y⭐️ 5 (47)
$18,265
$81
54%
112$90✅❌❌Y / Y⭐️ 5 (34)
$18,014
$99
45%
111$85✅✅❌Y / Y⭐️ 5 (178)
$20,762
$76
65%
111$95✅✅❌Y / Y⭐️ 4.5 (332)
$23,683
$90
64%
111$95✅✅❌Y / N⭐️ 5 (127)
$14,748
$85
39%
111$100✅✅❌Y / Y⭐️ 5 (133)
$12,472
$65
46%
111$95✅✅❌Y / Y⭐️ 4.5 (242)
$21,698
$74
72%
111$95✅✅❌Y / Y⭐️ 4.5 (179)
$25,518
$129
47%
112$165✅❌❌Y / Y⭐️ 5 (6)
$23,342
$98
56%
111$85✅✅❌Y / Y⭐️ 4.5 (32)
$16,717
$87
49%
112$85✅✅❌Y / Y⭐️ 5 (246)
$29,057
$98
73%
111$95✅✅❌Y / Y⭐️ 5 (165)
$20,127
$99
52%
112$85✅✅❌Y / Y⭐️ 5 (145)
$14,013
$73
47%
112$80✅✅❌Y / Y⭐️ 4.5 (196)
$15,953
$83
44%
111$95✅✅❌Y / Y⭐️ 5 (98)
$31,547
$128
60%
111$95✅❌❌N / Y⭐️ 5 (9)
$28,098
$98
75%
112$85✅✅❌Y / Y⭐️ 5 (228)
$22,674
$105
59%
112$0✅✅❌Y / Y⭐️ 5 (88)
$34,296
$112
82%
112$75✅✅❌Y / Y⭐️ 5 (61)
$16,911
$84
45%
112$90✅✅❌Y / Y⭐️ 5 (77)

Return Metrics

-19.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,497-$16,994-$25,492-$33,989-$42,486-$84,973-$254,921
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$140,000$140,000$140,000$140,000$140,000$140,000$140,000
Down Payment$35,000$35,000$35,000$35,000$35,000$35,000$35,000
Property Appreciation$5,250$10,657$16,227$21,964$27,872$60,185$249,770
Total Return$171,752$168,662$165,735$162,974$160,386$150,211$169,849

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.09%

Cap Rate

1.89%

Return on Investment

-3.43%

property-location

6300 Seawall Blvd Galveston, Texas, 77551

1 bed • 1 bath • 6 guests

Est. $839/mo

Agent

Inquire about this property

Contact William

-77

Airbnb Investor Score

-$8,497

Annual Profit

1.9%

Cap Rate

-19.1%

Cash on Cash

$19,526

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $145/night at 43% occupancy ($22,772.96). Airbtics projects $99/night at 54% occupancy ($19,525).

Top 38% of comparables

Top 41% 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.

$21,718

Avg annual revenue

54%

Avg occupancy rate

$99

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

$10k

$20k

$25k

$35k

Sign up to see the data on 40 all comparables

-$8,497

Profit

Revenue

$19,526

Operating Expenses

$16,218

Operating Income

$3,308

Mortgage & Taxes

$11,805

Profit (Cash Flow)

-$8,497

$44,500

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$4,250

Closing Costs

$5,250

Total

$44,500

DSCR Ratio

Weak

0.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.09%

Cap Rate

1.89%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$46,954

Your adjusted annual income

$150,000 - $46,954 = $103,046

Taxes on $103,046 (30%)

$30,914

Your old tax bill

$45,000

Your new tax bill

$30,914

Estimated tax savings

$14,086

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com