4125 Rapids Dr Corpus Christi, Texas, 78410-5701
3 bed • 3 bath • 9 guests • $256,200
Annual Revenue
$63,005
Profit (Cash Flow)
$23,854
Cap Rate
16.1%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $345/night at 50% occupancy ($63,005) Airbtics projects $204/night at 55% occupancy ($40,980)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$63,005
$63,005
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$36,080 | $149 | 62% | 3 | 2 | 10 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (29) | Profile | |
$48,344 | $296 | 38% | 3 | 2 | 14 | 1 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (17) | Profile | |
$33,374 | $139 | 60% | 3 | 2 | 6 | 1 | $150 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.7 (32) | Profile | |
$39,010 | $135 | 70% | 3 | 1 | 7 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (78) | Profile | |
$36,751 | $196 | 48% | 3 | 2 | 8 | 2 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (147) | Profile |
Return Metrics
35.24% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.24%
Cap Rate
16.05%
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 estimated deduction will be...
Deductible mortgage interest
$12,160
Deductible property tax
$2,536
Your total deduction
$22,038
Your adjusted annual income
$150,000 - $22,038 = $127,962
Taxes on $127,962 (30%)
$38,389
Your old tax bill
$45,000
Your new tax bill
$38,389
Estimated tax savings
$6,611
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com