BNBCalc.com Investment Analysis Report of 205 Kalmia Dr

3 bed • 2 bath • 9 guests • $264,900

BNB

Calc

Return Metrics

10.84% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.84%

Cap Rate

9.58%

Return on Investment

26.04%

Annual Revenue

$44,918

AirDNA projects $286/night at 43% occupancy ($44,917). Airbtics projects $183/night at 57% occupancy ($38,098). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,881$39,755$55,393$71,802
Occupancy41%59%70%80%
Nightly Rate$153$176$207$233

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

3 Bedroom 2.5 Bath in Arlington near AT&T Stadium
$69,078
$265
67%
3382$162✅❌❌N / Y⭐️ 4.8 (25)Profile

B

Modern Arlington Pool House Escape
$62,457
$281
56%
3381$160✅❌✅N / Y⭐️ 5 (38)Profile

C

Alojamiento entero en Arlington
$41,768
$200
55%
3382$150❌❌✅N / Y⭐️ 5 (57)Profile

D

Cozy Home In Arlington!
$30,279
$123
61%
3362$140❌❌✅N / Y⭐️ 4.5 (24)Profile

E

Comfort Stay free 5 min walk parking to At&T STDM
$30,064
$201
36%
32122$179❌❌✅N / Y⭐️ 5 (34)Profile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$374

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,489

Annual Mortgage & Tax

$17,868

Downpayment

Purchase Price

$264,900

Percent Down

20%

Total Downpayment

$52,980

Total Loan Amount

$211,920

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,271

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$219

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

7,558 sqft

Year built:

1983

Size:

1,855 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
218 Iberis Dr321,6918,6421985$047
507 Myrtle Dr321,1726,7261985$00
5114 Goldenrain Dr422,1307,1922003$031
205 Juniper Dr421,6867,2351983$041
803 Levelland Dr311,1707,1961983$06
407 Valley Spring Dr321,3115,2101985$060
4817 Shadow Crest Dr321,7328,0541994$08
4909 Osage Dr321,69210,4111988$046
646 Lemon Dr322,0847,7361992$0153
505 Kalmia Dr321,1326,5171986$019

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:7,558 sqft
  • Building area: 1,855 sqft
  • Garage: 415 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 13510-10-5
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $295,000
  • County Est. Land Value: $40,000
  • Assessed Land Value: $40,000
  • County Est. Structure Value: $255,000

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
04/09/24$00%Mill High Borrower Trs 1 Value Llc
06/17/22$00%Mile High Borrower 1 Value Llc
11/15/21$213,0000%Til Investments Llc
Invalid Date$80,0000%Popular North America Banco
Invalid Date$00%Homer Crawford

Ownership

  • Name: Mill High Borrower Trs 1 Value Llc
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 4090, Scottsdale, Az 85261
  • Years Owned: 4
  • Home Equity: $137,000
  • Mortgage Balance Remaining: $123,500
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Seguin High School with 6 star rating

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

$12,572

Deductible property tax

$2,623

Est. Depreciation Value

$155,330

Profit on this property

$25,398

Your total deduction

$145,126

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,126)

$4,874

Your old tax bill

$45,000

Your new tax bill

$1,462

Estimated tax savings

$43,538

property-location

205 Kalmia Dr Arlington, Texas, 76018-1632

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,271/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$44,918

Annual Revenue

BNBCalc predicts this property will get $183 per night with 57% occupancy, putting it in the top 47% 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

10.84%

Cap Rate

9.58%

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

$12,572

Deductible property tax

$2,623

Your total deduction

$39,258

Your adjusted annual income

$150,000 - $39,258 = $110,742

Taxes on $110,742 (30%)

$33,223

Your old tax bill

$45,000

Your new tax bill

$33,223

Estimated tax savings

$11,777

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