BNBCalc.com Investment Analysis Report of 4125 Rapids Dr

3 bed • 3 bath • 9 guests • $256,200

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.24%

Cap Rate

16.05%

Return on Investment

50.32%

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

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$22,700	$34,638	$67,842	$94,184
Occupancy	43%	55%	69%	75%
Nightly Rate	$139	$164	$257	$329

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 Peaceful 3 bedroom home with spacious parking	$36,080	$149	62%	3	2	10	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (29)	Profile
B Cheerful 3 Bedroom Near The Beach.	$48,344	$296	38%	3	2	14	1	$500	❌	❌	❌	N / Y	⭐️ 4.9 (17)	Profile
C Spacious 3bedroom home with kitchen area	$33,374	$139	60%	3	2	6	1	$150	❌	❌	❌	N / Y	⭐️ 4.7 (32)	Profile
D Casita De Salazar	$39,010	$135	70%	3	1	7	1	$125	❌	❌	❌	N / Y	⭐️ 4.8 (78)	Profile
E Lakefront home with a beautiful view.	$36,751	$196	48%	3	2	8	2	$120	❌	❌	❌	N / Y	⭐️ 4.8 (147)	Profile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$525

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,440

Annual Mortgage & Tax

$17,280

Downpayment

Purchase Price

$256,200

Percent Down

20%

Total Downpayment

$51,240

Total Loan Amount

$204,960

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,229

Property Tax Yearly

0.99%

Property Tax Monthly

$211

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

9,453 sqft

Year built:

1995

Size:

2,293 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
4101 Wood River Dr	3	2	1,881	9,540	2006	$0	39
4522 Clear Fork Dr	3	2	2,017	9,365	1983	$0	31
14850 Red River Dr	4	3.5	3,165	15,856	1982	$0	383
14830 Santa Gertrudis Dr	4	NaN	4,181	26,310	2002	$0	0
4118 Rapids Dr	3	2	1,621	9,060	1984	$0	130
14649 Red River Dr	4	2.5	2,286	7,536	1994	$0	152
4201 Petronila Creek Ct	3	2	1,896	8,799	1983	$0	55
14757 Prairie Creek Dr	3	2.5	1,821	9,017	1981	$0	49
14818 Red River Dr	3	2	1,906	8,538	1983	$0	19
4141 Rapids Dr	3	2	1,703	8,276	1986	$0	73

Property Details

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

Property Use: Single Family Residence

Stories: 1

Lot size:9,453 sqft

Building area: 2,293 sqft

Garage: 380 sqft

Heating: None

Pool: No

Fireplaces: 1

Basement: No basement

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

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

$12,160

Deductible property tax

$2,536

Est. Depreciation Value

$152,253

Profit on this property

$41,134

Your total deduction

$125,815

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,815)

$24,185

Your old tax bill

$45,000

Your new tax bill

$7,256

Estimated tax savings

$37,744

4125 Rapids Dr Corpus Christi, Texas, 78410-5701

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,229/mo

This property is for sale!

Contact Test

Agent at BNB

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

37 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

35.24%

Cap Rate

16.05%

Return on Investment

50.32%

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

$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