All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).
Texas Real Estate Commission Consumer Protection NoticeTexas Real Estate Commission Information About Brokerage ServicesTREC DisclaimerChalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.
The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.
Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.
Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.
113 E Retama St #10, South Padre Island, TX 78597, USA
Priced too high to cash-flow with a loan — an equity or tax play, not income.
Investment potential
Your scenario · adjust the levers below or open advanced settings to see how returns change
$47,712
$3,976/mo · at 52% occupancy & $277/night
-$4,879
-$407/mo after costs & mortgage
Cap rate
5%
Cash-on-cash
-3.3%
DSCR
0.84
Confidence
Your assumptions
Revenue
$47,712/yr
Market avg: $47,712/yr · 52% occ · $277 ADR
Financing
$29,939/yr
Operating costs
$22,653/yr
How this property compares to similar short-term rentals nearby.
Comparable set · 50 properties
$170–$548
Median $277
28%–86%
Median 52%
$28.9K–$102.9K
Median $45.2K
230–365
Median 307
This property · $47.7K
Comparable properties (50)
Cash flow potential Medium · Appreciation potential Medium
365 days available · 242 days booked ·
365 days available · 256 days booked ·
339 days available · 250 days booked ·
365 days available · 266 days booked ·
365 days available · 245 days booked ·
344 days available · 228 days booked ·
309 days available · 237 days booked ·
365 days available · 167 days booked ·
316 days available · 211 days booked ·
308 days available · 246 days booked ·
294 days available · 154 days booked ·
365 days available · 189 days booked ·
238 days available · 148 days booked ·
295 days available · 144 days booked ·
331 days available · 178 days booked ·
348 days available · 156 days booked ·
263 days available · 111 days booked ·
303 days available · 177 days booked ·
230 days available · 120 days booked ·
306 days available · 207 days booked ·
347 days available · 195 days booked ·
306 days available · 147 days booked ·
258 days available · 101 days booked ·
329 days available · 173 days booked ·
342 days available · 169 days booked ·
345 days available · 108 days booked ·
265 days available · 137 days booked ·
354 days available · 106 days booked ·
290 days available · 188 days booked ·
286 days available · 210 days booked ·
245 days available · 159 days booked ·
274 days available · 158 days booked ·
310 days available · 178 days booked ·
265 days available · 116 days booked ·
238 days available · 136 days booked ·
304 days available · 157 days booked ·
231 days available · 80 days booked ·
267 days available · 116 days booked ·
365 days available · 142 days booked ·
312 days available · 111 days booked ·
238 days available · 192 days booked ·
260 days available · 144 days booked ·
317 days available · 127 days booked ·
254 days available · 140 days booked ·
238 days available · 136 days booked ·
280 days available · 75 days booked ·
319 days available · 109 days booked ·
305 days available · 120 days booked ·
339 days available · 141 days booked ·
321 days available · 104 days booked ·
Revenue and occupancy reflect Chalet's modeled estimates from observed booking activity for comparable active listings. Individual results vary with management, seasonality, and pricing.
Who this property is for
The same property is a great buy for one investor and a trap for another. Here's the honest read.
1031 / high-equity buyer
~$123.5K
Year-1 tax shield
Buying with cash or low leverage removes the debt-coverage problem entirely, so the thesis rests on appreciation plus a large first-year write-off. At roughly 25% of purchase price, the shield is substantial enough to carry the deal on its own.
Price-disciplined buyer
$418.5K
Break-even purchase price
The deal pencils only if you buy right. At ~16% below the Zestimate the numbers reach break-even — treat that as a negotiation anchor, not a fantasy. Pay asking and the math stops working.
DSCR cash-flow buyer
0.84
DSCR at asking
At asking price the property doesn't cover its own debt service, so it won't qualify for DSCR financing as modeled. If you need cash flow from day one, look at a mid-term-rental fallback or a different South Padre Island submarket.
For a buyer who materially participates and qualifies for the STR tax treatment.
$123.5K
Estimated first-year deduction · range $102.5K–$140.8K
Why this matters here
At a marginal bracket, this deduction can be worth $37.9K–$52.1K in estimated federal tax saved.
This only applies if you meet the IRS material-participation tests for short-term rentals and are not using a full-service property manager.
Estimate, subject to CPA review. Cost-segregation percentages shown here are illustrative and depend on an actual study of the property.
Some states do not conform to federal bonus depreciation, so your state may not allow the same first-year treatment shown above.
Chalet can introduce a cost-segregation partner — this is not tax, legal, or financial advice.
How cash-on-cash return moves with purchase price. The marked line is break-even (1.0 DSCR).
At this price: cash-on-cash -3.3%, DSCR 0.84, cash flow -$4,879/yr
| Price vs asking | Price | Cash-on-cash | DSCR | Band |
|---|---|---|---|---|
| -25% | $375,000 | 2.2% | 1.12 | Positive |
| -22% | $390,000 | 1.4% | 1.07 | Positive |
| -15% | $425,000 | -0.3% | 0.98 | At break-even |
| -8% | $460,000 | -1.8% | 0.91 | Below break-even |
| Asking | $500,000 | -3.3% | 0.84 | Below break-even |
| +8% | $540,000 | -4.5% | 0.78 | Below break-even |
| +15% | $575,000 | -5.5% | 0.73 | Below break-even |
Break-even price
$418,514
~16% under Zestimate. Where this property reaches 1.0 DSCR and neutral cash flow.
Discount needed
−$81,486
The gap between asking and the price a cash-flow buyer can underwrite.
If refi to 5.5% in 24 mo
+$4,388/yr
Illustrative cash-flow improvement at asking price if rates fall. Planning figure, not a forecast.
Annual avg $3,976 · peaks at $5,636 in Jul
Annual avg 54% · peaks at 74% in Jul
−$407/mo after all expenses
Cash to close
Down payment, closing costs, and furnishing
$145,000
Return on cash:13.9%
DSCR below 1.0 — but you can still qualify
Your DSCR is 0.84 · lenders typically require 1.0+.
Get matched with 2–3 vetted STR lenders, free.
What the deal returns over the hold — including the tax shield, which is the whole point for an appreciation buyer.
Levered IRR
16.0%
over 5-yr hold, with tax shield
Equity multiple
1.9×
total proceeds vs. $145,000 invested
Projected value at exit
$638,141
year 5 · 5.0% annual appreciation
Tax shield contribution
+6.8 pts
of IRR comes from year-1 depreciation
| Year | Equity | Appreciation | Cumulative cash flow | Total value |
|---|---|---|---|---|
| Year 1 | $128,809 | $25,000 | $40,816 | $194,625 |
| Year 2 | $132,894 | $51,250 | $36,653 | $220,797 |
| Year 3 | $137,274 | $78,813 | $33,216 | $249,302 |
| Year 4 | $141,970 | $107,753 | $30,516 | $280,240 |
| Year 5 | $147,007 | $138,141 | $28,565 | $313,712 |
Projection, not a promise.
Assumes 5.0% annual appreciation, 1.5% rent growth (operating costs held flat), and that the property qualifies for short-term-rental tax treatment. The year-1 depreciation shield depends on a real cost-segregation study and your tax situation — consult a CPA.
Appreciation is the dominant driver of this return. When cash flow is negative, the deal depends on the property gaining value — it is not paying for itself from income.
Appreciation, rent growth, and financing rates are editable under Edit financials.
STR deals turn on local rules and demand that a generalist agent misses. Chalet matches you with a vetted South Padre Island agent who knows which properties actually cash flow — and which to avoid.
© 2026 Chalet. All rights reserved.
This analysis is generated by Chalet's Airbnb Calculator
Visit getchalet.com for more tools
Real Estate Investment Analysis & Market Insights
Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.
124 E Retama St, South Padre Island, TX 78597, USA
7 bed 6 bath 16 guests
Revenue
$206,527/yr
Daily Rate
$1,380
Occupancy
0.5%
218 West Lantana Street, South Padre Island, TX, USA
3 bed 2 bath 8 guests
Revenue
$76,344/yr
1218 Bass Ave, Port Isabel, TX 78578, USA
2 bed 2 bath 6 guests
Revenue
$53,045/yr
1218 Bass Ave, Port Isabel, TX 78578, USA
2 bed 2 bath 6 guests
Revenue
$53,045/yr
109 E Scallop, Port Isabel, TX, USA
2 bed 2 bath 6 guests
Revenue
$56,784/yr
1626 North Shore Drive, Port Isabel, TX, USA
5 bed 4 bath 12 guests
Revenue
$110,201/yr
Daily Rate
$404
Occupancy
0.6%
Daily Rate
$250
Occupancy
0.7%
Daily Rate
$250
Occupancy
0.7%
Daily Rate
$258
Occupancy
0.7%
Daily Rate
$713
Occupancy
0.6%