4917 Meadow Vista Pl Garland, Texas, 75043-4177
5 bed • 3 bath • 15 guests • $383,600
Annual Revenue
$67,245
Profit (Cash Flow)
$18,951
Cap Rate
11.7%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $323/night at 57% occupancy ($67,245) Airbtics projects $431/night at 58% occupancy ($91,304)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$67,245
$67,245
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$184,520 | $855 | 57% | 5 | 4 | 12 | 1 | $410 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (65) | Profile | |
$88,436 | $475 | 49% | 5 | 4 | 12 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.8 (49) | Profile | |
$57,505 | $283 | 51% | 5 | 4 | 12 | 1 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (38) | Profile | |
$90,424 | $363 | 63% | 5 | 4 | 13 | 1 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (39) | Profile | |
$69,532 | $417 | 45% | 5 | 5 | 12 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (31) | Profile |
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%
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
$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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com