Airbnb Investor Score
-$5,015
Annual Profit
5.7%
Cap Rate
-4.1%
Cash on Cash
$48,651
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 72% occupancy.Projected nightly rate is $180/night at 60% occupancy.
Top 36% of comparables
Top 48% 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.
$39,329
Avg annual revenue
60%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$5,015
Profit
Revenue
$48,651
Operating Expenses
$20,005
Operating Income
$28,646
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$5,015
$121,270
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$6,500
Closing Costs
$14,970
Total
$121,270
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.13%
Cap Rate
5.74%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$59,238
Your adjusted annual income
$150,000 - $59,238 = $90,762
Taxes on $90,762 (30%)
$27,229
Your old tax bill
$45,000
Your new tax bill
$27,229
Estimated tax savings
$17,771
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:
24,728 sqft
Year built:
1981
Size:
1,025 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 746 N Eucalyptus Ave | 2 | 2 | 1,025 | - | 24,728 | 1981 | $0 | - |
| 338 W Regent St | 2 | 3 | 962 | - | 23,357 | 1981 | $0 | - |
| 855 Victor Ave | 2 | 2 | 943 | - | 50,028 | 1964 | $440,000 | - |
| 805 Glenway Dr | 2 | 2 | 981 | - | 49,734 | 1964 | $475,000 | - |
| 122 W Kelso St | 2 | 2 | 954 | - | 22,912 | 1985 | $0 | - |
| 756 N Inglewood Ave | 2 | 2 | 988 | - | 24,975 | 1969 | $0 | - |
| 719 N Eucalyptus Ave | 2 | 1 | 952 | - | 67,411 | 1973 | $440,000 | - |
| 856 W Beach Ave | 2 | 3 | 1,051 | - | 24,993 | 1989 | $475,000 | - |
| 620 W Hyde Park Blvd | 2 | 2 | 1,031 | - | 65,888 | 1983 | $499,000 | - |
| 855 Victor Ave | 2 | 2 | 957 | - | 50,028 | 1964 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: -
- Lot size: 24,728 sqft
- Building area: 1,025 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: IMR3*
- Land Use: Residential
- Parcel Number: 4016-007-042
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $193,140
- County Est. Land Value: -
- Assessed Land Value: $48,371
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/01/89 | $105,000 | 96% | Elois Alexander |
Ownership
- Name: Elois Alexander
- Owner Occupied: Yes
- Owner Mailing Address: 11827 Canyon Mills Dr, Houston, TX 77095
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 96%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No