BNBCalc Short Term Rental Investment Analysis 8111 Miami Ave, Amarillo, TX 79118

4 bed • 3 bath • 12 guests • $419,900

BNB

Calc

Annual Revenue

$29,804

Profit (Cash Flow)

-$16,076

Cap Rate

2.9%

Annual Revenue

$29,804

Revenue data could not be found for this address

BNB Calc projects a 48% occupancy rate, $170 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SW Amarillo Westover Beauty	$30,904	$207	38%	4	3	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (5)
4BR, KING BED, fireplace, & whirlpool	$33,551	$176	46%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Magnificent Home w/Gameroom Close to Everything	$38,216	$188	49%	4	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (101)
Cozy & Clean Modern Home-KING bed, WiFi, fireplace	$43,083	$177	58%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Barstow House	$28,659	$123	54%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (63)
“Spacious, Nice, Clean & Comfortable”	$37,467	$208	47%	4	3	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (18)
La Casa Grande	$32,856	$134	61%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (172)
Lagos home.	$35,752	$127	71%	4	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Glorious spacious family rest.	$31,503	$138	58%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Family home, gym, central, stocked!	$41,040	$155	68%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

-14.97% 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)	-$16,075	-$32,151	-$48,227	-$64,302	-$80,378	-$160,757	-$482,271
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,125	$8,504	$13,154	$18,090	$23,331	$54,802	$335,920
Down Payment	$83,980	$83,980	$83,980	$83,980	$83,980	$83,980	$83,980
Property Appreciation	$12,597	$25,571	$38,936	$52,701	$66,879	$144,410	$599,307
Total Return	$84,626	$85,905	$87,843	$90,469	$93,812	$122,436	$536,935

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.97%

Cap Rate

2.91%

Return on Investment

0.6%

8111 Miami Ave Amarillo, TX, 79118

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,014/mo

This property is for sale!

Contact Agent

-57

Airbnb Investor Score

-$16,075

Annual Profit

2.9%

Cap Rate

-15.0%

Cash on Cash

$29,804

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$35,303

Avg annual revenue

55%

Avg occupancy rate

$163

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

$30k

$35k

$40k

$45k

-$16,076

Profit

Revenue

$29,804

Operating Expenses

$17,555

Operating Income

$12,249

Mortgage & Taxes

$28,325

Profit (Cash Flow)

-$16,076

$107,327

Cash Investment

Down Payment

$83,980

Renos & Furnishing

$10,750

Closing Costs

$12,597

Total

$107,327

DSCR Ratio

Weak

0.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.97%

Cap Rate

2.91%

Return on Investment

0.6%

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

$19,929

Deductible property tax

$4,157

Your total deduction

$59,158

Your adjusted annual income

$150,000 - $59,158 = $90,842

Taxes on $90,842 (30%)

$27,253

Your old tax bill

$45,000

Your new tax bill

$27,253

Estimated tax savings

$17,747

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

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: -