Airbnb Investor Score
$11,572
Annual Profit
9.3%
Cap Rate
10.1%
Cash on Cash
$64,747
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $328/night at 54% occupancy.Projected nightly rate is $311/night at 57% occupancy.
Top 46% 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.
$65,424
Avg annual revenue
57%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$11,572
Profit
Revenue
$64,747
Operating Expenses
$22,097
Operating Income
$42,650
Mortgage & Taxes
$31,077
Profit (Cash Flow)
$11,572
$114,586
Cash Investment
Down Payment
$92,140
Renos & Furnishing
$8,625
Closing Costs
$13,821
Total
$114,586
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.09%
Cap Rate
9.25%
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
$21,865
Deductible property tax
$4,561
Your total deduction
$35,259
Your adjusted annual income
$150,000 - $35,259 = $114,741
Taxes on $114,741 (30%)
$34,422
Your old tax bill
$45,000
Your new tax bill
$34,422
Estimated tax savings
$10,578
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:
1,306 sqft
Year built:
2005
Size:
1,766 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: 1,306 sqft
- Building area: 1,766 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Dryer, Washer
- Price per square foot: $260
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 000500000B0240000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $490,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $460,700
Schools
- Elementary School: Cesar Chavez Learning Center with 3/10 star rating
- Middle School: Alex W Spence Talented/Gifted Academy with 3/10 star rating
- High School: North Dallas High School with 4/10 star rating