1612 Aransas Pass Dr Laredo, Texas, 78045-8494
3 bed • 3 bath • 9 guests • $219,200
Annual Revenue
$33,266
Profit (Cash Flow)
$478
Cap Rate
7.0%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $207/night at 44% occupancy ($33,266) Airbtics projects $187/night at 58% occupancy ($39,614)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$33,266
$33,266
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$41,732 | $251 | 41% | 3 | 2 | 6 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (4) | Profile | |
$42,320 | $132 | 80% | 3 | 2 | 6 | 2 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (41) | Profile | |
$48,588 | $225 | 57% | 3 | 2 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (18) | Profile | |
$44,950 | $222 | 51% | 3 | 2 | 15 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (11) | Profile | |
$36,104 | $150 | 61% | 3 | 3 | 7 | 4 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (20) | Profile |
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%
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com