$42,262
Annual Revenue
BNBCalc predicts this property will get $175 per night with 63% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 18% 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.
$43,340
Avg annual revenue
63%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
-$1,945
Profit
Revenue
$42,262
Operating Expenses
$19,174
Operating Income
$23,088
Mortgage & Taxes
$25,033
Profit (Cash Flow)
-$1,945
$93,853
Cash Investment
Down Payment
$74,220
Renos & Furnishing
$8,500
Closing Costs
$11,133
Total
$93,853
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.07%
Cap Rate
6.22%
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
$17,613
Deductible property tax
$3,674
Your total deduction
$42,776
Your adjusted annual income
$150,000 - $42,776 = $107,224
Taxes on $107,224 (30%)
$32,167
Your old tax bill
$45,000
Your new tax bill
$32,167
Estimated tax savings
$12,833
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:
6,098 sqft
Year built:
1984
Size:
1,800 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,098 sqft
- Building area: 1,800 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1A
- Land Use: Residential
- Parcel Number: 117-0576-026-0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $295,607
- County Est. Land Value: -
- Assessed Land Value: $72,506
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/18/15 | $0 | 0% | 2015-2 Ih2 Borrower Lp |
| 07/09/13 | $150,000 | 0% | Ih2 Property West Lp |
| 06/10/13 | $110,000 | 100% | Mnb Dev Inc |
| Invalid Date | $0 | 0% | Willa J Starhle |
| Invalid Date | $172,000 | 98% | David P Strahle, Willa J Strahle |
| Invalid Date | $120,000 | 96% | Claudio Avila |
Ownership
- Name: 2018 2 Ih Borrower
- Owner Occupied: No
- Owner Mailing Address: 1717 Main St Ste 2000, Dallas, Tx 75201
- Years Owned: 133
- Home Equity: $476,100
- Mortgage Balance Remaining: $0
- Financed amount: 96%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Monterey Trail High School with 7/10 star rating