$31,586
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 46% occupancy.Projected nightly rate is $185/night at 53% occupancy.
Top 68% of comparables
Top 36% 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.
$36,121
Avg annual revenue
53%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$16,893
Profit
Revenue
$31,586
Operating Expenses
$17,786
Operating Income
$13,800
Mortgage & Taxes
$30,693
Profit (Cash Flow)
-$16,893
$113,400
Cash Investment
Down Payment
$91,000
Renos & Furnishing
$8,750
Closing Costs
$13,650
Total
$113,400
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.89%
Cap Rate
3.03%
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
$21,595
Deductible property tax
$4,505
Your total deduction
$63,176
Your adjusted annual income
$150,000 - $63,176 = $86,824
Taxes on $86,824 (30%)
$26,047
Your old tax bill
$45,000
Your new tax bill
$26,047
Estimated tax savings
$18,953
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:
5,515 sqft
Year built:
1950
Size:
1,020 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 8221 Fountain St | 3 | 2 | 1,512 | - | 5,515 | 1950 | $0 | - |
| 3726 Noah St | 3 | 2 | 2,360 | - | 2,500 | 2022 | $0 | - |
| 3405 Tangerine St | 3 | 1 | 1,105 | - | 5,702 | 1950 | $0 | - |
| 8017 Lawler St | 3 | 1 | 1,300 | - | 10,001 | 1940 | $0 | - |
| 3453 Goodhope St | 2 | 2 | 1,454 | - | 5,001 | 1950 | $0 | - |
| 7812 Jester St | 3 | 2 | 1,865 | - | 5,001 | - | $0 | - |
| 1125 Danube St | 3 | 1 | 1,394 | - | 9,749 | 1938 | $0 | - |
| 3725 Lydia St | 3 | 3 | 2,018 | - | 1,651 | - | $0 | - |
| 4205 Stassen St | 3 | 2 | 2,080 | - | 3,167 | - | $0 | - |
| 4414 Mayflower St | 3 | 2 | 1,547 | - | 7,906 | 2006 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,515 sqft
- Building area: 1,020 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0511740090027
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $121,132
- County Est. Land Value: $78,840
- Assessed Land Value: $78,840
- County Est. Structure Value: $42,292
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/12/22 | $0 | 0% | Golden Path Builders Llc |
Ownership
- Name: Golden Path Builders Llc
- Owner Occupied: No
- Owner Mailing Address: 4808 Fairmont Pkwy, Pasadena, TX 77505
- Years Owned: 21
- Home Equity: $123,574
- Mortgage Balance Remaining: $311,500
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Young Elementary School with 2/10 star rating
- Middle School: Attucks Middle School with 4/10 star rating
- High School: Worthing High School with 3/10 star rating