BNBCalc.com Investment Analysis Report of 4917 Meadow Vista Pl

5 bed • 3 bath • 15 guests • $383,600

BNB

Calc

Return Metrics

18.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.76%

Cap Rate

11.68%

Return on Investment

33.89%

Annual Revenue

$67,245

AirDNA projects $323/night at 57% occupancy ($67,245). Airbtics projects $431/night at 58% occupancy ($91,303). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$53,335$86,587$120,938$236,583
Occupancy49%59%66%76%
Nightly Rate$280$380$476$827

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Illuminous Home, Private Pool, 4 min Walk to Lake
$184,520
$855
57%
54121$410✅❌✅N / Y⭐️ 4.7 (65)Profile

B

Spacious 5-Bdroom Villa ~20 min to Downtown Dallas
$88,436
$475
49%
54122$250✅✅❌N / Y⭐️ 4.8 (49)Profile

C

ROOMD | Foosball, Poker Table, Games | 5 BR 3.5 BA
$57,505
$283
51%
54121$130❌❌❌N / Y⭐️ 4.8 (38)Profile

D

Spacious Home w/ Lake Access and View + Theatre
$90,424
$363
63%
54131$350❌❌❌N / Y⭐️ 5 (39)Profile

E

Lake House Relaxing Speciality & Private suite
$69,532
$417
45%
55122$250✅❌✅N / Y⭐️ 4.9 (31)Profile

Operating Expenses

Monthly Expenses

$1,868

Annual Expenses

$22,422

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,260

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$560

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,156

Annual Mortgage & Tax

$25,872

Downpayment

Purchase Price

$383,600

Percent Down

20%

Total Downpayment

$76,720

Total Loan Amount

$306,880

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,840

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$316

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

8,029 sqft

Year built:

1984

Size:

2,128 sqft

Type:

SFR

Parking:

1

Heating:

Central

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
4702 Seaport Dr422,1148,7001984$00
5411 Deep Canyon Dr321,7735,5001987$00
4505 Bridgeport Dr321,9069,3751979$00
4318 Martindale Dr321,6398,1131977$00
4925 Meadow Vista Pl321,7337,2081984$00
5406 Oakmont Ln322,2287,0941986$00
4730 Freeport Dr321,8568,7501983$00
4905 Creekridge Ln321,7667,3281986$0949
4838 Crestpoint Ln321,6437,0671987$00
5301 Peninsula Way321,73210,3501981$00

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:8,029 sqft
  • Building area: 2,128 sqft
  • Garage: 399 sqft
  • Heating: Central
  • Pool: Yes
  • Fireplaces: 1
  • Basement: No basement

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

DateSale Price% FinancedBuyer
07/26/21$00%Alberta Appau
10/23/20$00%Goodwin Investments Llc
10/23/15$00%Adam Utley
10/02/12$73,000100%Elegant Investment Group Inc
02/03/10$00%Keli Ingle
02/11/10$00%Michael W Turner, Stephanie Hutson Turner
07/25/01$00%David J Vandkyke
10/26/95$00%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 star rating
  • Middle School: Webb Middle School with 5 star rating
  • High School: S Garland High School with 3 star rating

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

$18,206

Deductible property tax

$3,798

Est. Depreciation Value

$227,739

Profit on this property

$44,823

Your total deduction

$204,919

So, your new taxable income is your previous income minus your total deduction ($150,000 - $204,919)

-$54,919

Your old tax bill

$45,000

Your new tax bill

-$16,476

Estimated tax savings

$61,476

property-location

4917 Meadow Vista Pl Garland, Texas, 75043-4177

5 bed • 3 bath • 15 guests

Purchase Price

Est. $1,840/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.76%

Cap Rate

11.68%

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

$18,206

Deductible property tax

$3,798

Your total deduction

$49,695

Your adjusted annual income

$150,000 - $49,695 = $100,305

Taxes on $100,305 (30%)

$30,091

Your old tax bill

$45,000

Your new tax bill

$30,091

Estimated tax savings

$14,909

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com