$54,396
Annual Revenue
BNBCalc predicts this property will get $226 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 26% 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.
$55,628
Avg annual revenue
64%
Avg occupancy rate
$226
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$17,920
Profit
Revenue
$54,396
Operating Expenses
$20,751
Operating Income
$33,644
Mortgage & Taxes
$15,724
Profit (Cash Flow)
$17,920
$62,113
Cash Investment
Down Payment
$46,620
Renos & Furnishing
$8,500
Closing Costs
$6,993
Total
$62,113
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.85%
Cap Rate
14.43%
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
$11,063
Deductible property tax
$2,308
Your total deduction
$5,619
Your adjusted annual income
$150,000 - $5,619 = $144,381
Taxes on $144,381 (30%)
$43,314
Your old tax bill
$45,000
Your new tax bill
$43,314
Estimated tax savings
$1,686
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:
10,454 sqft
Year built:
1972
Size:
2,106 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3871 Se 7th Pl | 3 | 2 | 1,502 | - | 10,000 | 1993 | $314,000 | 96 |
| 4402 Se 13th Ave | 3 | 2 | 1,309 | - | 10,962 | 1977 | $330,000 | 94 |
| 3808 Se 2nd Pl | 3 | 2 | 1,218 | - | 10,250 | 1979 | $0 | - |
| 3648 Se 8th Pl | 3 | 2 | 1,612 | - | 10,000 | 1981 | $338,500 | 60 |
| 1214 Se 36th Ter | 3 | 2 | 4,255 | - | 10,000 | 1978 | $399,900 | 88 |
| 1210 Se 33rd St | 3 | 2 | 3,758 | - | 10,000 | 1990 | $0 | 11 |
| 3616 Se 8th Ave | 3 | 2 | 1,416 | - | 10,000 | 1978 | $225,000 | 33 |
| 1613 Savona Pkwy | 3 | 2 | 1,966 | - | 15,551 | 1982 | $380,000 | 45 |
| 3825 Se 10th Pl | 3 | 2 | 1,788 | - | 10,106 | 1981 | $337,000 | 56 |
| 3734 Se 4th Ave | 3 | 2 | 4,472 | - | 10,000 | 1992 | $420,000 | 98 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,454 sqft
- Building area: 2,106 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1-D
- Land Use: Residential
- Parcel Number: 06-45-24-C4-00452.0640
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $212,909
- County Est. Land Value: $68,097
- Assessed Land Value: $68,097
- County Est. Structure Value: $144,812
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/21/19 | $100 | 0% | Vy Le, Thomas E Mullen |
| 09/19/18 | $100 | 0% | Vy Le |
| 02/20/17 | $135,000 | 0% | Minhtha To |
| 05/20/08 | $78,900 | 75% | Celia M Rodrigues |
| 09/24/07 | $1,000 | 0% | Hsbc Mortgage Services Inc |
| Invalid Date | $243,700 | 99% | Alicia Arevalo |
| Invalid Date | $152,900 | 100% | Salvador Santana, Katherine Santana |
Ownership
- Name: Vy Le
- Owner Occupied: No
- Owner Mailing Address: 803 Rockefeller Ln, Allen, Tx 75002
- Years Owned: 70
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No