$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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/10/20 | $0 | 0% | Doris Rodriguez, Roland Rodriguez |
| 09/12/18 | $0 | 0% | Henry A Udoewa |
| 06/29/18 | $0 | 0% | Martha T Dominguez |
| Invalid Date | $0 | 0% | 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