$58,373
Annual Revenue
BNBCalc predicts this property will get $208 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 28% 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.
$52,314
Avg annual revenue
65%
Avg occupancy rate
$208
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$9,738
Profit
Revenue
$58,373
Operating Expenses
$21,269
Operating Income
$37,105
Mortgage & Taxes
$27,367
Profit (Cash Flow)
$9,738
$101,811
Cash Investment
Down Payment
$81,140
Renos & Furnishing
$8,500
Closing Costs
$12,171
Total
$101,811
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.56%
Cap Rate
9.14%
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
$19,255
Deductible property tax
$4,016
Your total deduction
$20,872
Your adjusted annual income
$150,000 - $20,872 = $129,128
Taxes on $129,128 (30%)
$38,738
Your old tax bill
$45,000
Your new tax bill
$38,738
Estimated tax savings
$6,262
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:
17,119 sqft
Year built:
1965
Size:
2,278 sqft
Type:
SFR
Parking:
4
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 17,119 sqft
- Building area: 2,278 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 05833-036-0110
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $378,760
- County Est. Land Value: $177,240
- Assessed Land Value: $177,240
- County Est. Structure Value: $201,520
Market Estimate: $558,971
Ownership
- Name: Acie E Johnson
- Owner Occupied: Yes
- Owner Mailing Address: 300 Skyforest Dr, San Antonio, Tx 78232
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Hidden Forest Elementary School with 9/10 star rating
- Middle School: Bradley Middle School with 6/10 star rating
- High School: Churchill High School with 5/10 star rating