BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4125 Rapids Dr

3 bed • 3 bath • 9 guests • $256,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$63,005

Profit (Cash Flow)

$23,852

Cap Rate

16.1%

Annual Revenue

$63,005

AirDNA projects $345/night at 50% occupancy ($63,004). Airbtics projects $204/night at 55% occupancy ($40,980). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $345 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$22,700$34,638$67,842$94,184
Occupancy43%55%69%75%
Nightly Rate$139$164$257$329

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Peaceful 3 bedroom home with spacious parking
$36,080
$149
62%
322$150❌❌❌Y / Y⭐️ 4.9 (29)
Cheerful 3 Bedroom Near The Beach.
$48,344
$296
38%
321$500❌❌❌Y / Y⭐️ 4.9 (17)
Spacious 3bedroom home with kitchen area
$33,374
$139
60%
321$150❌❌❌N / Y⭐️ 4.7 (32)
Casita De Salazar
$39,010
$135
70%
311$125❌❌❌Y / Y⭐️ 4.8 (78)
Lakefront home with a beautiful view.
$36,751
$196
48%
322$120❌❌❌Y / Y⭐️ 4.8 (147)
La Lomita Ranch
$89,861
$462
51%
322$300❌❌❌Y / Y⭐️ 5 (8)
Main Guest House - KNOLLE FARM & RANCH
$30,568
$232
36%
322$0✅❌✅Y / Y⭐️ 5 (1)
3BR Home with a pool, children's items, & W/D
$52,418
$349
38%
322$207✅❌❌Y / Y⭐️ 4.4 (18)
Central 3BR Comfortable Family-Friendly Extd Stay
$42,414
$147
72%
311$115❌❌❌Y / Y⭐️ 4.8 (41)
Remodeled 3BR/2B: 5 min to mall, 15 min to beach.
$47,116
$150
84%
322$130✅❌✅Y / Y⭐️ 4.9 (21)
Beautiful Coastal Cottage Home
$44,536
$190
61%
322$120❌❌❌Y / Y⭐️ 5 (32)
3 bed room/2 full bath home
$36,181
$136
69%
322$75❌❌✅Y / Y⭐️ 4.8 (25)
Corpus Christi House < 10 Miles to Downtown!
$49,943
$222
55%
322$156❌❌✅Y / Y⭐️ 4.5 (46)
Brightly Homely House
$20,943
$116
46%
322$150❌❌❌Y / Y⭐️ 4.5 (8)
WORKING in Corpus Christ need a place to stay
$23,847
$90
68%
325$125❌❌❌Y / Y⭐️ 4.8 (50)
Hidden treasure
$42,986
$145
81%
311$0❌❌❌Y / Y⭐️ 4.9 (46)
Corpus Christi, Your Best Vacation Destination!
$50,774
$273
47%
332$250✅❌✅Y / Y⭐️ 4.8 (54)
Waterfront Vacation Rental on Lake Corpus Christi
$19,896
$147
35%
331$75❌❌❌N / Y⭐️ 4.7 (45)
Galaxy Gazer
$47,686
$178
71%
321$75❌❌❌Y / Y⭐️ 4.8 (14)
Cozy 3BR Home, Just 15MinstoBeach!FastWiFi-541Mbps
$47,740
$164
71%
322$105❌❌✅Y / Y⭐️ 4.7 (47)
Bright Homely House Self Check In & Free Parking
$15,828
$118
32%
322$125❌❌❌Y / Y⭐️ 4.7 (21)
3 Bedroom Ranch near Corpus Christi - Horse - RV
$76,694
$381
55%
322$0❌❌✅Y / Y⭐️ 5 (1)
Coastal living
$39,164
$144
69%
322$100❌❌✅N / N⭐️ 4.2 (24)
House with great privacy / 2 King, 1 Queen
$23,149
$257
24%
313$120❌❌❌Y / Y⭐️ 4.7 (26)
Texas Oasis with 5 beds!
$31,650
$288
28%
332$175❌❌❌Y / Y⭐️ 4.7 (11)
Waterfront Cabin near Lake Corpus Christi State Pk
$42,018
$236
43%
322$125❌❌✅Y / Y⭐️ 4.8 (54)
Family House
$33,662
$146
52%
311$125❌❌❌N / N⭐️ 3.4 (5)
Cozy home in the Annaville area
$40,721
$125
89%
322$0❌❌✅Y / Y⭐️ 5 (4)
297) Perfect for a guys trip!
$77,498
$497
42%
322$90❌❌✅Y / Y⭐️ 0 (0)
Corpus Home
$31,177
$120
65%
321$125❌❌❌Y / Y⭐️ 5 (10)
Lake House Ranch
$57,833
$299
52%
322$100❌❌✅Y / Y⭐️ 5 (3)
Home away from home
$36,240
$200
46%
321$80❌❌❌Y / Y⭐️ 5 (1)
Comfort Peaceful Gated Community
$21,960
$100
60%
322$0❌❌❌Y / Y⭐️ 0 (0)
Waterfront Glamping at the Lake
$38,725
$153
66%
322$50❌❌❌N / N⭐️ 5 (3)
A nice home to crash after a long days work/vacay
$34,770
$95
100%
3230$100❌❌❌N / N⭐️ 1 (1)
Modern Gem with Private POOL!
$33,540
$316
29%
331$0✅❌❌Y / N⭐️ 0 (0)
Corpus Christi Charm: Gulf Coast Luxury Living!
$31,741
$177
49%
3328$250✅❌✅Y / Y⭐️ 0 (0)

Return Metrics

35.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,851$47,703$71,554$95,406$119,257$238,515$715,546
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,516$5,189$8,026$11,038$14,235$33,437$204,960
Down Payment$51,240$51,240$51,240$51,240$51,240$51,240$51,240
Property Appreciation$7,686$15,602$23,756$32,155$40,806$88,111$365,664
Total Return$85,294$119,734$154,577$189,839$225,539$411,304$1,337,411

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

35.24%

Cap Rate

16.05%

Return on Investment

50.31%

property-location

4125 Rapids Dr Corpus Christi, Texas, 78410-5701

3 bed • 3 bath • 9 guests

Est. $1,229/mo

Agent

This property is for sale!

Contact

test at Test

Corpus Christi

Guide

Zoning

Market

Guide


Laws


Market Data

$63,005

Annual Revenue

BNBCalc predicts this property will get $204 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 60% of comparables

Top 9% of comparables


Seasonality

Sign up to view the full seasonality chart

37

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,725

Avg annual revenue

55%

Avg occupancy rate

$204

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$65k

$90k

Sign up to see the data on 37 all comparables

$23,852

Profit

Revenue

$63,005

Operating Expenses

$21,871

Operating Income

$41,134

Mortgage & Taxes

$17,282

Profit (Cash Flow)

$23,852

$67,676

Cash Investment

Down Payment

$51,240

Renos & Furnishing

$8,750

Closing Costs

$7,686

Total

$67,676

DSCR Ratio

Strong

2.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

35.24%

Cap Rate

16.05%

Profit (Cummulative)

$23,852

$2,517

$8,750

$7,686

$0

Total Gain

$34,054

STR 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

$12,160

Deductible property tax

$2,536

Your total deduction

$9,529

Your adjusted annual income

$150,000 - $9,529 = $140,471


Taxes on $140,471 (30%)

$42,141

Your old tax bill

$45,000

Your new tax bill

$42,141


Estimated tax savings

$2,859

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:

9,453 sqft

Year built:

1995

Size:

2,293 sqft

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 9,453 sqft
  • Building area: 2,293 sqft
  • Garage: Yes
  • Heating: None
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-1B
  • Land Use: Residential
  • Parcel Number: 9819-0030-0050
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: $290,060
  • County Est. Land Value: $38,462
  • Assessed Land Value: $38,462
  • County Est. Structure Value: $251,598
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
07/10/20$00%Doris Rodriguez, Roland Rodriguez
09/12/18$00%Henry A Udoewa
06/29/18$00%Martha T Dominguez
Invalid Date$00%Carlos Cruz, Maria T Cruz

Ownership

  • Name: Doris Rodriguez
  • Owner Occupied: Yes
  • Owner Mailing Address: 4125 Rapids Dr, Corpus Christi, Tx 78410
  • Years Owned: 48
  • Home Equity: $130,000
  • Mortgage Balance Remaining: $200,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No