BNBCalc.com Investment Analysis Report of 705 Cameron Cir, Bolivar Peninsula, TX, 77650

4 bed • 3 bath • 12 guests • $450,000

BNB

Calc

Return Metrics

9.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.34%

Cap Rate

9.11%

Return on Investment

25.02%

Annual Revenue

$62,873

AirDNA projects $453/night at 38% occupancy ($62,873). Airbtics projects $352/night at 45% occupancy ($57,854). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,074$50,673$101,953$155,678
Occupancy31%44%60%74%
Nightly Rate$239$298$448$558

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

⛱ Beautiful Beachfront -- Biscayne Fantasea
$60,098
$296
53%
44152$335❌❌✅N / Y⭐️ 4.9 (38)Profile

B

Biscayne Sunrise
$81,201
$354
62%
44121$160❌❌❌N / Y⭐️ 4 (2)Profile

C

Contemporary 4BR Gem| Walk to Beach!
$37,209
$163
53%
4292$215❌❌❌N / Y⭐️ 5 (59)Profile

D

SandBarr-Hot tub, arcade, TikiBar, games, 2 kings!
$38,219
$199
48%
42142$250❌✅❌N / Y⭐️ 4.9 (113)Profile

E

Crystal Beach Bungalow w/ Balcony & Grill!
$47,666
$300
37%
44102$176❌❌❌N / Y⭐️ 4.5 (12)Profile

Operating Expenses

Monthly Expenses

$1,821

Annual Expenses

$21,854

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,224

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$524

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,529

Annual Mortgage & Tax

$30,348

Downpayment

Purchase Price

$450,000

Percent Down

20%

Total Downpayment

$90,000

Total Loan Amount

$360,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,158

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$371

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

13,007 sqft

Year built:

2004

Size:

2,068 sqft

Type:

SFR

Parking:

5

Heating:

Central

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
4314 Bolivar Cir422,28013,1512022$00
151 Mae Cir S-19364,5391988$00
3833 Marble St3NaN1,6807,7412008$00
4013 Biscayne Beach Rd532,57611,5042005$00
4422 Strand Ave432,49621,7802022$00
4312 Bolivar Cir322,08812,8762019$00
4405 Ranger Dr321,5166,8522010$00
139 Ocean View Dr-19606,7912010$00
708 Cameron Cir321,66414,5102005$00
4016 Biscayne Beach Rd-32,66411,4872004$00

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:13,007 sqft
  • Building area: 2,068 sqft
  • Garage: 377 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 1836-0000-0077-000
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $554,000
  • County Est. Land Value: $159,360
  • Assessed Land Value: $159,360
  • County Est. Structure Value: $394,640

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
03/08/24$00%Jason Waldrep, Lindsay Waldrep
12/04/20$00%Brian Loomis, Tara Loomis
03/25/19$00%Chuong H Pham
05/18/11$00%Charles Allen Howell Jr, Elizabeth Wells Howell
05/11/05$00%Clifton D Graham, Jason Orr
11/05/04$00%Brian Root, Emily H Root

Ownership

  • Name: Jason Waldrep
  • Owner Occupied: Yes
  • Owner Mailing Address: 123 N Main St, Snowflake, AZ 77650
  • Years Owned: 9
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Ball High School with 4 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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$217,095

Profit on this property

$41,020

Your total deduction

$201,887

So, your new taxable income is your previous income minus your total deduction ($150,000 - $201,887)

-$51,887

Your old tax bill

$45,000

Your new tax bill

-$15,566

Estimated tax savings

$60,566

property-location

705 Cameron Cir Bolivar Peninsula, Texas, 77650

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,158/mo

Agent

This property is for sale!

Contact Agent

65

Airbnb Investor Score

$10,671

Annual Profit

9.1%

Cap Rate

9.3%

Cash on Cash

$62,873

Annual Revenue

BNBCalc predicts this property will get $352 per night with 45% occupancy, putting it in the top 46% 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

9.34%

Cap Rate

9.11%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$53,935

Your adjusted annual income

$150,000 - $53,935 = $96,065

Taxes on $96,065 (30%)

$28,819

Your old tax bill

$45,000

Your new tax bill

$28,819

Estimated tax savings

$16,181

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