117 Silverwood Trl Georgetown, TX, 78628
4 bed • 4 bath • 12 guests
Est. $0/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$62,824
Annual Profit
Infinity%
Cap Rate
571.1%
Cash on Cash
$87,936
Annual Revenue
BNBCalc predicts this property will get $463 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% 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.
$87,540
Avg annual revenue
52%
Avg occupancy rate
$463
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$75k
$100k
$125k
Sign up to see the data on 10 all comparables
$62,824
Profit
Revenue
$87,936
Operating Expenses
$25,112
Operating Income
$62,824
Mortgage & Taxes
$0
Profit (Cash Flow)
$62,824
$11,000
Cash Investment
Down Payment
$0
Renos & Furnishing
$11,000
Closing Costs
$0
Total
$11,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
571.13%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$61,306
Your adjusted annual income
$150,000 - -$61,306 = $211,306
Taxes on $211,306 (30%)
$63,392
Your old tax bill
$45,000
Your new tax bill
$63,392
Estimated tax savings
-$18,392
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:
-
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: LAND
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -