$40,327
Annual Revenue
BNBCalc predicts this property will get $151 per night with 59% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 23% 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.
$33,817
Avg annual revenue
59%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$7,312
Profit
Revenue
$40,327
Operating Expenses
$18,922
Operating Income
$21,404
Mortgage & Taxes
$14,092
Profit (Cash Flow)
$7,312
$56,547
Cash Investment
Down Payment
$41,780
Renos & Furnishing
$8,500
Closing Costs
$6,267
Total
$56,547
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.93%
Cap Rate
10.24%
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
$9,915
Deductible property tax
$2,068
Your total deduction
$15,859
Your adjusted annual income
$150,000 - $15,859 = $134,141
Taxes on $134,141 (30%)
$40,242
Your old tax bill
$45,000
Your new tax bill
$40,242
Estimated tax savings
$4,758
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:
4,008 sqft
Year built:
2020
Size:
1,420 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,008 sqft
- Building area: 1,420 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: 11379-016-0050
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $173,770
- County Est. Land Value: $45,080
- Assessed Land Value: $45,080
- County Est. Structure Value: $128,690
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/20/20 | $0 | 0% | Mitchell Rostollan |
| 08/20/20 | $0 | 0% | Mitchell Rostollan |
| 08/20/20 | $0 | 0% | Lennar Hms Of Texas Sales & Marke |
Ownership
- Name: Mitchell Rostollan
- Owner Occupied: Yes
- Owner Mailing Address: 310 Pradera Cv, San Antonio, Tx 78237
- Years Owned: 47
- Home Equity: -
- Mortgage Balance Remaining: $175,497
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No