4917 Meadow Vista Pl Garland, Texas, 75043-4177
5 bed • 3 bath • 15 guests
Est. $1,840/mo
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.
Top 101% of comparables
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%
15
Long Term Rental Comparables
Name | Listed Rent | Sqft | Type | Beds | Baths | Listed on | Similarity | Distance |
---|---|---|---|---|---|---|---|---|
$3,250 | 2669 | Single Family | 5 | 3.5 | 8/6 | 93.7% | 0.98 mi | |
$2,300 | 2244 | Single Family | 5 | 2 | 8/24 | 90.0% | 0.95 mi | |
$1,219 | Apartment | 7/16 | 86.4% | 0.42 mi | ||||
$1,015 | Apartment | 4/12 | 86.4% | 0.43 mi | ||||
$3,000 | Single Family | 4 | 3 | 7/11 | 83.2% | 0.56 mi |
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
$28,906
Your adjusted annual income
$150,000 - $28,906 = $121,094
Taxes on $121,094 (30%)
$36,328
Your old tax bill
$45,000
Your new tax bill
$36,328
Estimated tax savings
$8,672
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
4702 Seaport Dr | 4 | 2 | 2,114 | - | 8,700 | 1984 | $0 | - |
5411 Deep Canyon Dr | 3 | 2 | 1,773 | - | 5,500 | 1987 | $0 | - |
4505 Bridgeport Dr | 3 | 2 | 1,906 | - | 9,375 | 1979 | $0 | - |
4318 Martindale Dr | 3 | 2 | 1,639 | - | 8,113 | 1977 | $0 | - |
4925 Meadow Vista Pl | 3 | 2 | 1,733 | - | 7,208 | 1984 | $0 | - |
5406 Oakmont Ln | 3 | 2 | 2,228 | - | 7,094 | 1986 | $0 | - |
4730 Freeport Dr | 3 | 2 | 1,856 | - | 8,750 | 1983 | $0 | - |
4905 Creekridge Ln | 3 | 2 | 1,766 | - | 7,328 | 1986 | $0 | 949 |
4838 Crestpoint Ln | 3 | 2 | 1,643 | - | 7,067 | 1987 | $0 | - |
5301 Peninsula Way | 3 | 2 | 1,732 | - | 10,350 | 1981 | $0 | - |
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: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
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