912 Gene Johnson St Austin, TX, 78751
2 bed • 1 bath • 6 guests
Est. $1,880/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$2,226
Annual Profit
6.2%
Cap Rate
-2.3%
Cash on Cash
$43,559
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $139/night at 85% occupancy.Projected nightly rate is $178/night at 67% occupancy.
Top 56% of comparables
Top 48% 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.
$44,645
Avg annual revenue
67%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
-$2,227
Profit
Revenue
$43,559
Operating Expenses
$19,343
Operating Income
$24,216
Mortgage & Taxes
$26,443
Profit (Cash Flow)
-$2,227
$96,410
Cash Investment
Down Payment
$78,400
Renos & Furnishing
$6,250
Closing Costs
$11,760
Total
$96,410
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.3%
Cap Rate
6.17%
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
$18,605
Deductible property tax
$3,881
Your total deduction
$13,803
Your adjusted annual income
$150,000 - $13,803 = $136,197
Taxes on $136,197 (30%)
$40,859
Your old tax bill
$45,000
Your new tax bill
$40,859
Estimated tax savings
$4,141
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:
5,680 sqft
Year built:
1946
Size:
996 sqft
Type:
SFR
Parking:
1
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5010 Avenue F | 2 | 1 | 796 | - | 4,901 | 1939 | $0 | - |
| 918 Gene Johnson St | - | 1 | 872 | - | 5,676 | 1940 | $0 | - |
| 4517 Avenue D | 2 | 1 | 576 | - | 6,643 | 1946 | $0 | - |
| 920 Gene Johnson St | 3 | 3 | 1,897 | - | 5,702 | 1941 | $0 | - |
| 916 E 53rd St | - | 1 | 1,132 | - | 5,175 | 1946 | $0 | - |
| 4413 Avenue C | 2 | 2 | 1,764 | - | 3,764 | 1927 | $0 | - |
| 907 E 55th St | 3 | 1 | 1,132 | - | 6,782 | 1948 | $0 | 0 |
| 4723 Page St | 2 | 2 | 1,194 | - | 1,577 | 2014 | $0 | - |
| 2008 Robert Browning St | 2 | 2 | 1,168 | - | 1,294 | 2014 | $0 | - |
| 1028 Ellingson Ln | - | 1 | 1,664 | - | 9,257 | 1948 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,680 sqft
- Building area: 996 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0220110617
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $415,343
- County Est. Land Value: $315,000
- Assessed Land Value: $315,000
- County Est. Structure Value: $100,343
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/05/23 | $0 | 0% | David Lee Kinser Jr |
Ownership
- Name: David Lee Kinser Jr
- Owner Occupied: No
- Owner Mailing Address: 20521 Auk Rd, Pflugerville, TX 78660
- Years Owned: 16
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Reilly Elementary School with 7/10 star rating
- Middle School: Webb Middle School with 2/10 star rating
- High School: Austin High School with 7/10 star rating