5612 117th St Lubbock, Texas, 79424-7795
4 bed • 2 bath • 12 guests • $250,800
Annual Revenue
$83,378
Profit (Cash Flow)
$41,951
Cap Rate
23.5%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $439/night at 52% occupancy ($83,378) Airbtics projects $310/night at 56% occupancy ($63,406)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$83,378
$83,378
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$28,288 | $121 | 57% | 4 | 3 | 10 | 1 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (70) | Profile | |
$31,905 | $121 | 66% | 4 | 3 | 10 | 1 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (81) | Profile | |
$38,994 | $205 | 48% | 4 | 3 | 8 | 2 | $170 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (39) | Profile | |
$63,256 | $482 | 34% | 4 | 3 | 8 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (27) | Profile | |
$100,738 | $341 | 78% | 4 | 3 | 10 | 1 | $130 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (104) | Profile |
Return Metrics
61.52% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
61.52%
Cap Rate
23.46%
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
$11,903
Deductible property tax
$2,483
Your total deduction
$1,774
Your adjusted annual income
$150,000 - $1,774 = $148,226
Taxes on $148,226 (30%)
$44,468
Your old tax bill
$45,000
Your new tax bill
$44,468
Estimated tax savings
$532
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