BNBCalc Short Term Rental Investment Analysis 7430 31st St, Lubbock, TX 79407

3 bed • 2 bath • 9 guests • $229,990

BNB

Calc

Annual Revenue

$30,067

Profit (Cash Flow)

-$3,036

Cap Rate

5.4%

Annual Revenue

$30,067

AirDNA projects $147/night at 56% occupancy ($30,066). Airbtics projects $141/night at 67% occupancy ($34,504). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,106	$31,904	$48,539	$63,710
Occupancy	59%	68%	81%	85%
Nightly Rate	$110	$121	$154	$193

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3-bedroom new home close to Texas Tech	$39,632	$112	86%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
The Search Stops Here	$26,237	$109	59%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (149)
The Desert Villa 3 Beds 2.5 Baths Bonus Room	$37,366	$249	41%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
ROCK&ROLL~KING BED-TEXAS TECH-LUBBOCK- NEW-3 BDRM	$36,527	$120	75%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (138)
Chilton House	$31,747	$110	78%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Entire House~ Spacious~ Prime Location~ Backyard	$21,635	$123	42%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Green Oasis with king beds in every room	$25,501	$104	60%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
MJ’s cozy hideaway cottage!	$42,488	$137	83%	3	2	3	$45	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
West LBK Stay ~ Garage Access ~ Pet Friendly	$44,502	$187	61%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (44)
6918 18th St	$49,776	$160	85%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-4.94% 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)	-$3,036	-$6,072	-$9,108	-$12,144	-$15,181	-$30,362	-$91,086
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$183,992	$183,992	$183,992	$183,992	$183,992	$183,992	$183,992
Down Payment	$45,998	$45,998	$45,998	$45,998	$45,998	$45,998	$45,998
Property Appreciation	$6,899	$14,006	$21,326	$28,865	$36,631	$79,097	$328,256
Total Return	$233,853	$237,923	$242,207	$246,710	$251,440	$278,725	$467,159

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.94%

Cap Rate

5.42%

Return on Investment

9.97%

7430 31st St Lubbock, TX, 79407

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,103/mo

This property is for sale!

Contact Agent

-7

Airbnb Investor Score

-$3,036

Annual Profit

5.4%

Cap Rate

-4.9%

Cash on Cash

$30,067

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 56% occupancy.Projected nightly rate is $141/night at 67% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$35,541

Avg annual revenue

67%

Avg occupancy rate

$141

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

$20k

$30k

$40k

$50k

-$3,036

Profit

Revenue

$30,067

Operating Expenses

$17,589

Operating Income

$12,478

Mortgage & Taxes

$15,514

Profit (Cash Flow)

-$3,036

$61,398

Cash Investment

Down Payment

$45,998

Renos & Furnishing

$8,500

Closing Costs

$6,900

Total

$61,398

DSCR Ratio

Weak

0.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.94%

Cap Rate

5.42%

Return on Investment

9.97%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$26,994

Your adjusted annual income

$150,000 - $26,994 = $123,006

Taxes on $123,006 (30%)

$36,902

Your old tax bill

$45,000

Your new tax bill

$36,902

Estimated tax savings

$8,098

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -