$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.
Top 81% of comparables
Top 38% 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.
$40,638
Avg annual revenue
58%
Avg occupancy rate
$187
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$475
Profit
Revenue
$33,266
Operating Expenses
$18,005
Operating Income
$15,262
Mortgage & Taxes
$14,787
Profit (Cash Flow)
$475
$59,166
Cash Investment
Down Payment
$43,840
Renos & Furnishing
$8,750
Closing Costs
$6,576
Total
$59,166
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.8%
Cap Rate
6.96%
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
$10,403
Deductible property tax
$2,170
Your total deduction
$26,208
Your adjusted annual income
$150,000 - $26,208 = $123,792
Taxes on $123,792 (30%)
$37,138
Your old tax bill
$45,000
Your new tax bill
$37,138
Estimated tax savings
$7,862
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:
6,028 sqft
Year built:
2004
Size:
2,159 sqft
Type:
SFR
Parking:
1
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,028 sqft
- Building area: 2,159 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/16/21 | $0 | 0% | Sean Elliot Mendez |
| 06/16/17 | $142,373 | 100% | Erick Miguel Romero, Esmeralda Tellez Vega |
| 02/15/12 | $0 | 0% | Fabiola Hernandez, Gilberto Serrato Cuevas |
| 12/31/04 | $0 | 0% | 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