3216 Apple Creek Ave Crandall, TX, 75114
5 bed • 3 bath • 15 guests
Est. $1,919/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$1,424
Annual Profit
6.4%
Cap Rate
-1.4%
Cash on Cash
$45,100
Annual Revenue
BNBCalc predicts this property will get $475 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 91% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$112,510
Avg annual revenue
61%
Avg occupancy rate
$475
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$105k
$145k
$190k
Sign up to see the data on 10 all comparables
-$1,425
Profit
Revenue
$45,100
Operating Expenses
$19,543
Operating Income
$25,557
Mortgage & Taxes
$26,982
Profit (Cash Flow)
-$1,425
$104,748
Cash Investment
Down Payment
$79,998
Renos & Furnishing
$12,750
Closing Costs
$12,000
Total
$104,748
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.36%
Cap Rate
6.38%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$42,811
Your adjusted annual income
$150,000 - $42,811 = $107,189
Taxes on $107,189 (30%)
$32,157
Your old tax bill
$45,000
Your new tax bill
$32,157
Estimated tax savings
$12,843
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:
-
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: LAND
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -