704 Emerald Wood Dr Austin, TX, 78745
4 bed • 2 bath • 12 guests
Est. $16/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$86,503
Annual Profit
2551.0%
Cap Rate
766.7%
Cash on Cash
$115,417
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $632/night at 50% occupancy.Projected nightly rate is $417/night at 55% occupancy.
Top 58% of comparables
Top 13% 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.
$81,997
Avg annual revenue
55%
Avg occupancy rate
$417
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$125k
$180k
Sign up to see the data on 40 all comparables
$86,504
Profit
Revenue
$115,417
Operating Expenses
$28,684
Operating Income
$86,733
Mortgage & Taxes
$229
Profit (Cash Flow)
$86,504
$11,282
Cash Investment
Down Payment
$680
Renos & Furnishing
$10,500
Closing Costs
$102
Total
$11,282
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
766.73%
Cap Rate
2,550.96%
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
$161
Deductible property tax
$34
Your total deduction
-$84,951
Your adjusted annual income
$150,000 - -$84,951 = $234,951
Taxes on $234,951 (30%)
$70,485
Your old tax bill
$45,000
Your new tax bill
$70,485
Estimated tax savings
-$25,485
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:
9,004 sqft
Year built:
1970
Size:
1,608 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5907 Mojave Dr | 3 | 2 | 1,487 | - | 9,718 | 1962 | $0 | - |
| 5509 Salem Hill Dr | - | 1 | 1,654 | - | 9,108 | 1971 | $0 | - |
| 5502 Salem Hill Dr | - | 2 | 1,492 | - | 11,125 | 1971 | $0 | - |
| 4603 S 2nd St | - | 1 | 1,620 | - | 7,985 | 1959 | $0 | - |
| 1702 Inverness Blvd | 3 | 1 | 1,559 | - | 6,787 | 1969 | $0 | - |
| 502 Harway Ct | 3 | 2 | 1,280 | - | 9,814 | 1970 | $0 | - |
| 409 Battle Bend Blvd | - | 1 | 1,475 | - | 13,316 | 1972 | $0 | - |
| 5302 Meadow Creek Cir | 3 | 2 | 1,868 | - | 9,884 | 1972 | $0 | 17 |
| 506 Harway Ct | - | 1 | 1,004 | - | 7,545 | 1970 | $0 | - |
| 605 Arbor Cir | - | 1 | 1,882 | - | 9,958 | 1964 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,004 sqft
- Building area: 1,608 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0412090627
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2022
- Assessed Value: $472,124
- County Est. Land Value: $350,000
- Assessed Land Value: $350,000
- County Est. Structure Value: $122,124
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/22/24 | $0 | 0% | Kpv Capital Llc |
| 05/22/24 | $0 | 0% | Coastal Capital Homes Llc |
| 01/08/13 | $0 | 0% | Joanne King |
| 04/28/06 | $0 | 0% | Gerald S King, Joanne King |
| 10/22/01 | $0 | 0% | Matthew L Atchison, Stacy Atchison |
Ownership
- Name: Kpv Capital Llc
- Owner Occupied: Yes
- Owner Mailing Address: 13501 Metric Blvd, Austin, TX 78745
- Years Owned: 5
- Home Equity: $203,500
- Mortgage Balance Remaining: $451,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Odom Elementary School with 5/10 star rating
- Middle School: Covington Middle School with 4/10 star rating
- High School: Travis High School with 4/10 star rating