BNBCalc.com Investment Analysis Report of 500 Fewel St, El Paso, TX, 79902

3 bed • 1.5 bath • 15 guests • $280,250

BNB

Calc

Return Metrics

-20.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.79%

Cap Rate

1.34%

Return on Investment

-5.46%

Annual Revenue

$20,041

AirDNA projects $93/night at 59% occupancy ($20,040). Airbtics projects $125/night at 58% occupancy ($26,480). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$17,063$26,334$35,896$50,199
Occupancy48%57%68%82%
Nightly Rate$94$120$137$160

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sunset 🌞 Historic 🏡 Getaway Bungalow
$23,816
$123
50%
3252$65❌❌✅N / Y⭐️ 5 (124)Profile

B

Beautiful Cozy Home In UTEP/Downtown El Paso!
$20,058
$122
41%
3362$75❌❌✅N / Y⭐️ 5 (23)Profile

C

Newly Renovated Bungalow Central
$37,521
$110
85%
3161$100❌❌✅N / Y⭐️ 4.9 (55)Profile

D

House walking distance UTEP/Don Haskins
$25,188
$86
74%
3161$135❌❌✅N / Y⭐️ 4.9 (68)Profile

E

Beautiful home at the heart of Kern Place!!!
$24,907
$121
54%
3262$45❌❌❌N / Y⭐️ 5 (163)Profile

Operating Expenses

Monthly Expenses

$1,357

Annual Expenses

$16,285

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$867

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$167

Management & Platform Fees

$50

Platform Fee (i.e. Airbnb)

$50

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,575

Annual Mortgage & Tax

$18,900

Downpayment

Purchase Price

$280,250

Percent Down

20%

Total Downpayment

$56,050

Total Loan Amount

$224,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,344

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$231

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$13,301

Deductible property tax

$2,774

Est. Depreciation Value

$134,433

Profit on this property

$3,756

Your total deduction

$146,753

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,753)

$3,247

Your old tax bill

$45,000

Your new tax bill

$974

Estimated tax savings

$44,026

property-location

500 Fewel St 1 El Paso, Texas, 79902

3 bed • 1.5 bath • 15 guests

Purchase Price

Est. $1,344/mo

Agent

Inquire about this property

Contact Agent

$245,600

Zestimate

-86

Airbnb Investor Score

-$15,144

Annual Profit

1.3%

Cap Rate

-20.8%

Cash on Cash

$20,041

Annual Revenue

BNBCalc predicts this property will get $125 per night with 58% occupancy, putting it in the top 48% 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

-20.79%

Cap Rate

1.34%

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

$13,301

Deductible property tax

$2,774

Your total deduction

$55,115

Your adjusted annual income

$150,000 - $55,115 = $94,885

Taxes on $94,885 (30%)

$28,466

Your old tax bill

$45,000

Your new tax bill

$28,466

Estimated tax savings

$16,534

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