9037 Mt Etna Dr El Paso, Texas, 79904-1534
3 bed • 1.5 bath • 9 guests • $132,400
$132,400
Zestimate
Est. $635/mo
Annual Revenue
$19,993
Profit (Cash Flow)
-$5,214
Cap Rate
2.8%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $119/night at 46% occupancy ($19,993) Airbtics projects $109/night at 57% occupancy ($22,693)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$19,993
$19,993
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$23,191 | $99 | 58% | 3 | 2 | 6 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (37) | Profile | |
$23,977 | $113 | 55% | 3 | 1 | 6 | 2 | $55 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.6 (29) | Profile | |
$19,715 | $101 | 50% | 3 | 2 | 8 | 2 | $55 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (96) | Profile | |
$16,321 | $78 | 53% | 3 | 2 | 6 | 2 | $120 | ❌ | ❌ | ❌ | No / No | ⭐️ 4.8 (11) | Profile | |
$26,938 | $116 | 59% | 3 | 1 | 6 | 2 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (66) | Profile |
Return Metrics
-13.42% 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
-13.42%
Cap Rate
2.8%
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
$6,284
Deductible property tax
$1,311
Your total deduction
$24,946
Your adjusted annual income
$150,000 - $24,946 = $125,054
Taxes on $125,054 (30%)
$37,516
Your old tax bill
$45,000
Your new tax bill
$37,516
Estimated tax savings
$7,484
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