8904 New Ballinger Dr Argyle, Texas, 76226
3 bed β’ 2 bath β’ 9 guests
Est. $3,175/mo

Inquire about this property
Contact Agent
$433,900
Zestimate
$37,255
Annual Revenue
BNBCalc predicts this property will get $233 per night with 56% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$45,502
Avg annual revenue
56%
Avg occupancy rate
$233
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 10 all comparables
-$25,925
Profit
Revenue
$37,255
Operating Expenses
$18,523
Operating Income
$18,732
Mortgage & Taxes
$44,656
Profit (Cash Flow)
-$25,925
$160,760
Cash Investment
Down Payment
$132,400
Renos & Furnishing
$8,500
Closing Costs
$19,860
Total
$160,760
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.12%
Cap Rate
2.82%
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
$31,419
Deductible property tax
$6,554
Your total deduction
$92,681
Your adjusted annual income
$150,000 - $92,681 = $57,319
Taxes on $57,319 (30%)
$17,196
Your old tax bill
$45,000
Your new tax bill
$17,196
Estimated tax savings
$27,804
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com