1120 Bradford St Celina, TX, 75009
4 bed β’ 3 bath β’ 12 guests
Est. $3,583/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$14,651
Annual Profit
4.8%
Cap Rate
-8.0%
Cash on Cash
$56,803
Annual Revenue
BNBCalc predicts this property will get $324 per night with 48% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$61,307
Avg annual revenue
48%
Avg occupancy rate
$324
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 10 all comparables
-$14,652
Profit
Revenue
$56,803
Operating Expenses
$21,064
Operating Income
$35,738
Mortgage & Taxes
$50,390
Profit (Cash Flow)
-$14,652
$182,560
Cash Investment
Down Payment
$149,400
Renos & Furnishing
$10,750
Closing Costs
$22,410
Total
$182,560
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.02%
Cap Rate
4.78%
STR 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 est deduction will be...
Deductible mortgage interest
$35,453
Deductible property tax
$7,395
Your total deduction
$90,139
Your adjusted annual income
$150,000 - $90,139 = $59,861
Taxes on $59,861 (30%)
$17,958
Your old tax bill
$45,000
Your new tax bill
$17,958
Estimated tax savings
$27,042
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -