743 Emily Ln Richardson, TX, 75081
3 bed β’ 2 bath β’ 9 guests
Est. $2,086/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$840
Annual Profit
6.6%
Cap Rate
-0.8%
Cash on Cash
$48,486
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 59% occupancy.Projected nightly rate is $186/night at 70% occupancy.
Top 71% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$50,593
Avg annual revenue
70%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 10 all comparables
-$841
Profit
Revenue
$48,486
Operating Expenses
$19,983
Operating Income
$28,503
Mortgage & Taxes
$29,344
Profit (Cash Flow)
-$841
$108,550
Cash Investment
Down Payment
$87,000
Renos & Furnishing
$8,500
Closing Costs
$13,050
Total
$108,550
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.77%
Cap Rate
6.55%
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
$20,646
Deductible property tax
$4,307
Your total deduction
$45,108
Your adjusted annual income
$150,000 - $45,108 = $104,892
Taxes on $104,892 (30%)
$31,467
Your old tax bill
$45,000
Your new tax bill
$31,467
Estimated tax savings
$13,533
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -