$34,121
Annual Revenue
BNBCalc predicts this property will get $294 per night with 47% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 36% of comparables
Top 66% 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.
$46,822
Avg annual revenue
47%
Avg occupancy rate
$294
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$3,195
Profit
Revenue
$34,121
Operating Expenses
$18,116
Operating Income
$16,005
Mortgage & Taxes
$12,810
Profit (Cash Flow)
$3,195
$52,177
Cash Investment
Down Payment
$37,980
Renos & Furnishing
$8,500
Closing Costs
$5,697
Total
$52,177
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.12%
Cap Rate
8.42%
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
$9,013
Deductible property tax
$1,880
Your total deduction
$16,791
Your adjusted annual income
$150,000 - $16,791 = $133,209
Taxes on $133,209 (30%)
$39,963
Your old tax bill
$45,000
Your new tax bill
$39,963
Estimated tax savings
$5,037
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:
2,688 sqft
Year built:
1970
Size:
1,152 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Townhouse (Residential)
- Stories: 1
- Lot size: 2,688 sqft
- Building area: 1,152 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 647500-0205-0070
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $163,799
- County Est. Land Value: $33,000
- Assessed Land Value: $33,000
- County Est. Structure Value: $130,799
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/28/22 | $0 | 0% | Military Millionaire Llc |
Ownership
- Name: Military Millionaire Llc
- Owner Occupied: No
- Owner Mailing Address: 4405 Carter Creek Pkwy Apt 6, Bryan, TX 77802
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $1,434,000
- Financed amount: -
- Owner Type: Investor
- Lien: Yes
- Inherited: No
- Foreclosure: No