BNBCalc Short Term Rental Investment Analysis 7834 Wonder Woman Drive, Corpus Christi, TX

4 bed • 3 bath • 8 guests • $274,999

BNB

Calc

Annual Revenue

$58,578

Profit (Cash Flow)

$34,560

Cap Rate

13.6%

Annual Revenue

$58,578

AirDNA projects $248/night at 54% occupancy ($48,913). Airbtics projects $206/night at 57% occupancy ($42,886). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,109	$44,396	$62,699	$84,629
Occupancy	46%	59%	66%	77%
Nightly Rate	$153	$193	$243	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Living - 2 King, 2 Queens, Sleeps 8 Easily	$35,678	$160	59%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (123)
Family Fun! King Bed-BrandNewSouthCC!25mintoBeach!	$45,610	$192	58%	4	2.5	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (78)
Spacious 4BR Near Beach and Other Attractions	$54,471	$246	59%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (81)
The Lux - 3 car garage! King&2 Queen beds!Sleeps 8	$32,802	$155	55%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
303) Perfect for construction companies!	$39,276	$230	43%	4	2.5	2	$135	✅	❌	✅	Y / Y	⭐️ 3.5 (5)
Luxury Experience in a Brand New Brick Home	$104,364	$397	71%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (145)
Unique home near beach w/ hottub	$42,199	$185	59%	4	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (42)
Jewel of the Nile-Book now for Winter!	$51,392	$226	61%	4	2.5	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (211)
4 Bedrooms (6 beds/12 ppl) Safe Quiet Full-Stocked	$33,427	$149	56%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (86)
New construction Modern -Spacious 4 Bed Townhome	$38,157	$124	78%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (99)
Howdy Holiday: Laguna Oasis	$38,552	$132	68%	4	3.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (114)
Pet Friendly, Private Bkyd 4 bedroom	$35,010	$131	68%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Large 4 BR by the Good Stuff!	$39,153	$205	43%	4	4	1	$265	❌	❌	✅	Y / Y	⭐️ 5 (79)
Retro Island*Flour Bluff	$38,973	$236	38%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Gorgeous-Modern New Construction 4 Bed Townhome	$31,951	$110	65%	4	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (88)
Luxurious-Modern Brand New 4 Bedroom Townhome	$33,736	$115	70%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (93)
2024 New Construction 4 bedroom Townhouse	$39,576	$126	77%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (67)
Entire Home for your Vacation to Corpus Christi	$25,480	$158	42%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
Cozy gem near the good stuff!	$48,556	$190	65%	4	2	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (19)
House By The BAY	$16,613	$109	40%	4	2	2	$60	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Brand New Construction-Modern Townhome	$30,204	$107	66%	4	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (88)
Marlin Madness by AvantStay \| Winter Discount Rate	$55,709	$243	57%	4	3	1	$320	✅	❌	✅	Y / Y	⭐️ 5 (16)
Newly Remodeled 4BD King Suite•5TV• Air Hockey	$42,786	$198	53%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (35)
Beautiful house close to the sea	$34,039	$157	53%	4	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (137)
Modern New4BR Home \| BlazingFast WiFi\|15MintoBeach	$62,625	$271	60%	4	2	1	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Private home w reserved parking & carport built fo	$45,245	$149	75%	4	3	2	$454	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bluff House!	$48,417	$167	77%	4	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (30)
Upscale, modern gataway!	$40,672	$172	62%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (36)
La Bianca House - 4 Bd/2.5 Bath	$26,748	$203	36%	4	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (31)
Spacious 4 BR Gem Near Everything!	$84,586	$442	47%	4	3	1	$290	❌	❌	✅	Y / Y	⭐️ 3.5 (5)
300) Pet friendly/ fenced yard!	$48,210	$364	32%	4	2	2	$285	❌	❌	✅	Y / Y	⭐️ 3 (2)
4BR water-view with deck, patio AC, & W/D	$37,451	$264	36%	4	2	2	$256	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
4BDR+Min2Beach+Fits9+Central+Groups+PetsOk	$81,186	$265	80%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (18)
Elk House- 4 Bd- Book Now for Spring and Summer!	$50,940	$229	60%	4	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (110)
Corpus Christi Home Away	$61,661	$260	62%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
The FAITH Home	$43,865	$209	52%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
New! Charming, Spacious, Family S.Side Corpus Home	$63,340	$380	45%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (84)
Shore Thing by AvantStay \| Winter Texan Discounts	$46,852	$251	51%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern 4BR Oasis Near Corpus Christi Beach	$50,361	$160	86%	4	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cozy Home with Beautiful Sunsets	$25,432	$195	35%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

46.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,560	$69,120	$103,680	$138,240	$172,801	$345,602	$1,036,806
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$219,999	$219,999	$219,999	$219,999	$219,999	$219,999	$219,999
Down Payment	$54,999	$54,999	$54,999	$54,999	$54,999	$54,999	$54,999
Property Appreciation	$8,249	$16,747	$25,499	$34,514	$43,800	$94,576	$392,495
Total Return	$317,809	$360,866	$404,179	$447,754	$491,600	$715,177	$1,704,301

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.7%

Cap Rate

13.55%

Return on Investment

60.72%

7834 Wonder Woman Dr Corpus Christi, Texas, 78414

4 bed • 3 bath • 8 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$273,100

Zestimate

Corpus Christi

Guide

Zoning

Market

Guide

Laws

Market Data

200

Airbnb Investor Score

$16,550

Annual Profit

13.6%

Cap Rate

46.7%

Cash on Cash

$58,578

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 54% occupancy.Projected nightly rate is $206/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,132

Avg annual revenue

57%

Avg occupancy rate

$206

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

$15k

$45k

$75k

$105k

$34,560

Profit

Revenue

$58,578

Operating Expenses

$21,295

Operating Income

$37,283

Mortgage & Taxes

$2,722

Profit (Cash Flow)

$34,560

$65,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$10,750

Total

$65,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.7%

Cap Rate

13.55%

Return on Investment

60.72%

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

$15,809

Deductible property tax

$2,722

Your total deduction

$12,752

Your adjusted annual income

$150,000 - $12,752 = $137,248

Taxes on $137,248 (30%)

$41,174

Your old tax bill

$45,000

Your new tax bill

$41,174

Estimated tax savings

$3,826

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:

4,791 sqft

Year built:

2024

Size:

1,910 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 4,791 sqft

Building area: 1,910 sqft

Garage: Yes

Heating: Central, electric, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Two Car Garage

Amenities: Range, Dishwasher

Price per square foot: $142

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: $273,100

Schools

Elementary School: Kolda Elementary School with 9/10 star rating
Middle School: Kaffie Middle School with 5/10 star rating
High School: Veterans Memorial High School with 6/10 star rating