TX-8 Beltway Houston, Texas
3 bed • 2 bath • 9 guests • $193,900
$193,900
Zestimate
Est. $930/mo
Annual Revenue
$31,338
Profit (Cash Flow)
$516
Cap Rate
7.0%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $220/night at 39% occupancy ($31,338) Airbtics projects $155/night at 50% occupancy ($28,306)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$31,338
$31,338
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$44,333 | $189 | 61% | 3 | 3 | 8 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (80) | Profile | |
$26,240 | $207 | 32% | 3 | 3 | 8 | 2 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (5) | Profile | |
$30,222 | $114 | 68% | 3 | 2 | 8 | 1 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.5 (44) | Profile | |
$31,320 | $195 | 39% | 3 | 3 | 10 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (17) | Profile | |
$13,854 | $158 | 22% | 3 | 2 | 5 | 2 | $85 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (33) | Profile |
Return Metrics
0.97% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.97%
Cap Rate
7%
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
$9,203
Deductible property tax
$1,920
Your total deduction
$27,667
Your adjusted annual income
$150,000 - $27,667 = $122,333
Taxes on $122,333 (30%)
$36,700
Your old tax bill
$45,000
Your new tax bill
$36,700
Estimated tax savings
$8,300
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