Airbnb Investor Score
$5,290
Annual Profit
8.1%
Cap Rate
5.3%
Cash on Cash
$51,719
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 39% occupancy.Projected nightly rate is $236/night at 60% occupancy.
Top 53% of comparables
Top 33% 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.
$52,549
Avg annual revenue
60%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$5,290
Profit
Revenue
$51,719
Operating Expenses
$20,403
Operating Income
$31,315
Mortgage & Taxes
$26,025
Profit (Cash Flow)
$5,290
$99,609
Cash Investment
Down Payment
$77,160
Renos & Furnishing
$10,875
Closing Costs
$11,574
Total
$99,609
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.31%
Cap Rate
8.11%
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
$18,310
Deductible property tax
$3,819
Your total deduction
$34,431
Your adjusted annual income
$150,000 - $34,431 = $115,569
Taxes on $115,569 (30%)
$34,671
Your old tax bill
$45,000
Your new tax bill
$34,671
Estimated tax savings
$10,329
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:
0.11 sqft
Year built:
2024
Size:
2,558 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.11 sqft
- Building area: 2,558 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Door-Single, Garage Faces Front, Garage, Garage Door Opener
- Amenities: Dishwasher, Disposal, Microwave, Tankless Water Heater
- Price per square foot: $150
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 903 London Town
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $385,800
Schools
- Middle School: Scott Morgan Johnson Middle School with 7/10 star rating
- High School: Mckinney North High School with 8/10 star rating