$67,245
Annual Revenue
BNBCalc predicts this property will get $431 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 61% 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.
$93,767
Avg annual revenue
58%
Avg occupancy rate
$431
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$95k
$160k
$230k
Sign up to see the data on 40 all comparables
$18,947
Profit
Revenue
$67,245
Operating Expenses
$22,422
Operating Income
$44,823
Mortgage & Taxes
$25,876
Profit (Cash Flow)
$18,947
$100,978
Cash Investment
Down Payment
$76,720
Renos & Furnishing
$12,750
Closing Costs
$11,508
Total
$100,978
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.76%
Cap Rate
11.68%
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
$18,206
Deductible property tax
$3,798
Your total deduction
$30,985
Your adjusted annual income
$150,000 - $30,985 = $119,015
Taxes on $119,015 (30%)
$35,704
Your old tax bill
$45,000
Your new tax bill
$35,704
Estimated tax savings
$9,296
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:
8,029 sqft
Year built:
1984
Size:
2,128 sqft
Type:
SFR
Parking:
1
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,029 sqft
- Building area: 2,128 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 26262600050040000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $373,460
- County Est. Land Value: $50,000
- Assessed Land Value: $50,000
- County Est. Structure Value: $323,460
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/26/21 | $0 | 0% | Alberta Appau |
| 10/23/20 | $0 | 0% | Goodwin Investments Llc |
| 10/23/15 | $0 | 0% | Adam Utley |
| 10/02/12 | $73,000 | 100% | Elegant Investment Group Inc |
| 02/03/10 | $0 | 0% | Keli Ingle |
| 02/11/10 | $0 | 0% | Michael W Turner, Stephanie Hutson Turner |
| 07/25/01 | $0 | 0% | David J Vandkyke |
| 10/26/95 | $0 | 0% | R Woodrow Wilson, Michele G Wilson |
Ownership
- Name: Alberta Appau
- Owner Occupied: Yes
- Owner Mailing Address: 4917 Meadow Vista Pl, Garland, TX 75043
- Years Owned: 41
- Home Equity: $15,845
- Mortgage Balance Remaining: $375,155
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Centerville Elementary School with 4/10 star rating
- Middle School: Webb Middle School with 5/10 star rating
- High School: S Garland High School with 3/10 star rating