Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Hells Gate Loop, Strawn, TX

4 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Annual Revenue

$123,073

Profit (Cash Flow)

$88,443

Cap Rate

18.7%

Annual Revenue

$123,073

AirDNA projects $778/night at 31% occupancy ($88,089). Airbtics projects $552/night at 41% occupancy ($82,662). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $702 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$43,768$74,911$126,188$194,954
Occupancy32%39%48%60%
Nightly Rate$364$508$702$865

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$87,960
$508
46%
432$300✅✅❌Y / Y⭐️ 5 (79)
$75,159
$593
34%
42.52$250❌❌✅Y / Y⭐️ 5 (16)
$61,385
$316
51%
43.52$200❌❌✅Y / Y⭐️ 5 (96)
$71,242
$503
34%
432$400❌✅❌Y / Y⭐️ 5 (27)
$79,719
$554
38%
44.53$350❌✅❌Y / Y⭐️ 5 (27)
$61,738
$463
36%
422$225❌❌❌Y / N⭐️ 5 (36)
$53,994
$249
56%
432$300❌❌❌Y / Y⭐️ 5 (71)
$39,528
$225
48%
422$0❌❌✅N / Y⭐️ 5 (77)
$228,435
$819
75%
44.52$200✅❌✅Y / N⭐️ 5 (30)
$71,746
$330
57%
432$325✅❌❌Y / Y⭐️ 5 (19)
$30,971
$250
32%
422$200❌❌✅Y / Y⭐️ 5 (20)
$58,776
$452
34%
443$350❌✅❌Y / Y⭐️ 4.5 (7)
$80,180
$554
39%
42.52$250❌❌❌Y / Y⭐️ 5 (65)
$48,648
$250
44%
422$284❌❌❌Y / Y⭐️ 5 (28)
$116,573
$599
46%
433$425❌✅✅Y / Y⭐️ 5 (11)
$64,376
$364
45%
42.52$170❌✅❌Y / Y⭐️ 5 (11)
$64,718
$376
45%
431$185✅✅✅Y / Y⭐️ 5 (63)
$71,347
$227
85%
432$60✅❌✅Y / Y⭐️ 5 (40)
$85,578
$433
54%
44.52$0❌❌❌Y / Y⭐️ 5 (68)
$246,963
$1,278
52%
443$500✅❌✅Y / Y⭐️ 5 (16)
$128,109
$751
46%
434$275❌❌❌Y / Y⭐️ 5 (21)
$57,329
$510
30%
432$250❌❌❌Y / Y⭐️ 5 (20)
$72,831
$297
67%
422$0❌❌❌Y / Y⭐️ 5 (26)
$88,315
$664
35%
432$258❌❌❌Y / Y⭐️ 4.5 (35)
$121,745
$924
36%
422$0❌❌❌Y / Y⭐️ 5 (8)
$97,006
$589
45%
422$0❌✅❌Y / Y⭐️ 5 (3)
$136,369
$1,009
35%
45.52$200❌❌✅Y / Y⭐️ 4.5 (11)
$241,560
$1,000
66%
432$0❌✅❌Y / N⭐️ 0 (1)
$122,448
$710
44%
44.52$350✅✅❌Y / Y⭐️ 5 (3)

Return Metrics

70.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$88,443$176,886$265,329$353,772$442,215$884,431$2,653,295
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$400,000$400,000$400,000$400,000$400,000$400,000$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$603,443$707,336$811,693$916,527$1,021,852$1,556,389$3,866,926

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

70.33%

Cap Rate

18.67%

Return on Investment

86.16%

property-location

Hells Gate Loop Texas

4 bed • 3 bath • 10 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

314

Airbnb Investor Score

$59,664

Annual Profit

18.7%

Cap Rate

70.3%

Cash on Cash

$123,073

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $778/night at 31% occupancy.Projected nightly rate is $552/night at 41% occupancy.

Top 25% of comparables

Top 25% of comparables

Seasonality

Sign up to view the full seasonality chart

37

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$84,980

Avg annual revenue

41%

Avg occupancy rate

$552

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$95k

$170k

$250k

Sign up to see the data on 37 all comparables

$88,443

Profit

Revenue

$123,073

Operating Expenses

$29,679

Operating Income

$93,393

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$88,443

$110,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Total

$110,750

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

70.33%

Cap Rate

18.67%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$8,647

Your adjusted annual income

$150,000 - -$8,647 = $158,647

Taxes on $158,647 (30%)

$47,594

Your old tax bill

$45,000

Your new tax bill

$47,594

Estimated tax savings

-$2,594

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:

0.96 sqft

Year built:

-

Size:

-

Type:

LOT

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: LOT
  • Stories: -
  • Lot size: 0.96 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Water
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 26086
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $87,090
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools