BNBCalc.com Investment Analysis Report of 1612 Aransas Pass Dr

3 bed • 3 bath • 9 guests • $219,200

BNB

Calc

Return Metrics

0.8% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.8%

Cap Rate

6.96%

Return on Investment

15.56%

Annual Revenue

$33,266

AirDNA projects $207/night at 44% occupancy ($33,266). Airbtics projects $187/night at 58% occupancy ($39,614). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,125$39,410$57,813$76,556
Occupancy50%58%69%80%
Nightly Rate$149$180$221$252

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxurious Laredo Getaway - Unwind in Style!
$41,732
$251
41%
3262$155❌❌✅N / Y⭐️ 5 (4)Profile

B

3/2 near Laredo Medical Ctr/Central location
$42,320
$132
80%
3262$140❌❌❌N / Y⭐️ 4.8 (41)Profile

C

Imperial home by Doctor’s Hospital~North Laredo
$48,588
$225
57%
3261$100❌❌❌N / Y⭐️ 5 (18)Profile

D

6 DoUbLe BeDs, 3 SoFaBedS, Huge PaRkiNg SpAcE
$44,950
$222
51%
32152$200❌❌❌N / Y⭐️ 4.9 (11)Profile

E

"The Perfect Home @ Green Ranch, Laredo TX"
$36,104
$150
61%
3374$150❌❌❌N / Y⭐️ 5 (20)Profile

Operating Expenses

Monthly Expenses

$1,500

Annual Expenses

$18,005

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$977

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,232

Annual Mortgage & Tax

$14,784

Downpayment

Purchase Price

$219,200

Percent Down

20%

Total Downpayment

$43,840

Total Loan Amount

$175,360

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,051

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$181

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

6,028 sqft

Year built:

2004

Size:

2,159 sqft

Type:

SFR

Parking:

1

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
1735 Aransas Pass Dr321,4084,5362004$081
1605 Padre Island Ct-NaN1,8185,0832017$00
1913 Port Honolulu Dr-NaN1,5609,3222017$00
1505 Port Texas Dr-NaN1,2754,8652021$00
2005 Port San Angelo Dr321,4775,4972010$035
4410 Peacock St321,2855,4002019$042
4420 Wild Flower Ave331,0863,8502011$031
1533 Port Texas Dr-NaN1,7845,5252020$295,0100
1506 Port Seattle Dr-NaN1,6506,7312018$00
1820 Aransas Pass Dr42.52,2568,4922006$076

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size:6,028 sqft
  • Building area: 2,159 sqft
  • Garage: 380 sqft
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 994-01005-010
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $195,142
  • County Est. Land Value: $37,615
  • Assessed Land Value: $37,615
  • County Est. Structure Value: $157,527

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
06/16/21$00%Sean Elliot Mendez
06/16/17$142,373100%Erick Miguel Romero, Esmeralda Tellez Vega
02/15/12$00%Fabiola Hernandez, Gilberto Serrato Cuevas
12/31/04$00%Salvador Martinez Jr, Leonor C Martinez

Ownership

  • Name: Sean Elliot Mendez
  • Owner Occupied: Yes
  • Owner Mailing Address: 1612 Aransas Pass Dr, Laredo, Tx 78045
  • Years Owned: 38
  • Home Equity: $15,442
  • Mortgage Balance Remaining: $204,232
  • Financed amount: -
  • Owner Type: Individual
  • Lien: Yes
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,403

Deductible property tax

$2,170

Est. Depreciation Value

$122,420

Profit on this property

$15,262

Your total deduction

$119,732

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,732)

$30,268

Your old tax bill

$45,000

Your new tax bill

$9,080

Estimated tax savings

$35,920

property-location

1612 Aransas Pass Dr Laredo, Texas, 78045-8494

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,051/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$33,266

Annual Revenue

BNBCalc predicts this property will get $187 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.8%

Cap Rate

6.96%

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

$10,403

Deductible property tax

$2,170

Your total deduction

$36,269

Your adjusted annual income

$150,000 - $36,269 = $113,731

Taxes on $113,731 (30%)

$34,119

Your old tax bill

$45,000

Your new tax bill

$34,119

Estimated tax savings

$10,881

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com