BNBCalc.com Investment Analysis Report of 3619 Prestwick St Edinburg TX 78542

3 bed • 2 bath • 3 guests • $205,000

BNB

Calc

Return Metrics

-10.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.57%

Cap Rate

3.87%

Return on Investment

4.09%

Annual Revenue

$24,851

AirDNA projects $126/night at 54% occupancy ($24,851). Airbtics projects $110/night at 54% occupancy ($21,695). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$14,835	$22,546	$32,973	$46,146
Occupancy	42%	57%	68%	78%
Nightly Rate	$93	$104	$126	$155

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Stunning & Spacious Luxury Home w/ Shared Pool	$33,169	$117	68%	3	3	8	1	$150	✅	❌	✅	N / Y	⭐️ 5 (119)	Profile
B Lumen Clubhouse	$28,552	$132	56%	3	3	6	2	$125	❌	❌	❌	N / Y	⭐️ 4.9 (24)	Profile
C Sunset Orange Apartment “C”	$10,190	$61	43%	3	1	6	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (80)	Profile
D Lovely 3 bdrm/with tvs house mins off expressway!	$25,324	$106	60%	3	3	8	1	$100	❌	❌	✅	N / Y	⭐️ 5 (56)	Profile
E Orange Sunrise “B”	$14,797	$61	62%	3	1	6	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (54)	Profile

Operating Expenses

Monthly Expenses

$1,409

Annual Expenses

$16,911

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$907

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$207

Management & Platform Fees

$62

Platform Fee (i.e. Airbnb)

$62

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,152

Annual Mortgage & Tax

$13,824

Downpayment

Purchase Price

$205,000

Percent Down

20%

Total Downpayment

$41,000

Total Loan Amount

$164,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$983

Property Tax Yearly

0.99%

Property Tax Monthly

$169

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

2010

Size:

1,954 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
3308 Prestwick St	3	2	1,586	0	2015	$0	-
2524 Links Dr	3	2	2,154	4,326	2006	$0	-
3822 View Point Dr	3	2	2,866	4,944	2005	$0	-
2104 Arlina Dr	3	2	2,670	29,473	2018	$0	-
4109 Jerry Ann Dr	3	2	1,292	23,061	1998	$0	-
2403 Rice Ln	4	2	1,798	11,278	2006	$0	-
2205 Alloy Dr	4	2	1,929	5,846	2014	$0	-
2731 Baylor Ave	3	2	1,592	11,726	2008	$0	-
2201 Ascot Dr	3	2	1,399	9,431	1998	$140,000	-
4404 Phyllis Ln	3	2	1,409	21,789	2003	$0	-

Property Details

MLS Status: property-details-mls-status-active

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 1,954 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: L6225-04-000-0191-00

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $180,111

County Est. Land Value: $43,050

Assessed Land Value: $43,050

County Est. Structure Value: $166,378

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
09/24/20	$0	0%	Elizabeth Marie Kudrna
06/23/16	$0	0%	Joseph M Mata, Vilma Hortencia Tovar Rodriguez
02/02/16	$95,000	100%	Valsev Llc
03/23/12	$0	0%	Roberto Ruiz Jr

Ownership

Name: Elizabeth Kudrna

Owner Occupied: Yes

Owner Mailing Address: 3619 Prestwick St, Edinburg, TX 78542

Years Owned: 51

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

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

$9,730

Deductible property tax

$2,029

Est. Depreciation Value

$129,529

Profit on this property

$7,941

Your total deduction

$133,348

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,348)

$16,652

Your old tax bill

$45,000

Your new tax bill

$4,996

Estimated tax savings

$40,004

3619 Prestwick St Edinburg TX 78542 Edinburg, TX, 78542

3 bed • 2 bath • 3 guests

Purchase Price

Est. $983/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$5,883

Annual Profit

3.9%

Cap Rate

-10.6%

Cash on Cash

$24,851

Annual Revenue

BNBCalc predicts this property will get $110 per night with 54% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.57%

Cap Rate

3.87%

Return on Investment

4.09%

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

$9,730

Deductible property tax

$2,029

Your total deduction

$45,047

Your adjusted annual income

$150,000 - $45,047 = $104,953

Taxes on $104,953 (30%)

$31,486

Your old tax bill

$45,000

Your new tax bill

$31,486

Estimated tax savings

$13,514

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