BNBCalc Short Term Rental Investment Analysis 1019 Allen Ave, New Braunfels, TX 78130, USA

4 bed • 4 bath • 10 guests • $800,000

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$133,033

Profit (Cash Flow)

$48,693

Cap Rate

12.8%

Annual Revenue

$133,033

AirDNA projects $639/night at 57% occupancy ($133,032).

BNB Calc projects a 56.99999999999999% occupancy rate, $639 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

24.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,693	$97,386	$146,079	$194,772	$243,465	$486,930	$1,460,792
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,859	$16,203	$25,061	$34,466	$44,452	$104,411	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$240,552	$322,309	$405,322	$489,646	$575,336	$1,026,475	$3,402,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.97%

Cap Rate

12.83%

Return on Investment

41.3%

1019 Allen Ave New Braunfels, Texas, 78130-4905

4 bed • 4 bath • 10 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$133,033

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,693

Profit

Revenue

$133,033

Operating Expenses

$30,374

Operating Income

$102,659

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$48,693

$195,000

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$11,000

Closing Costs

$24,000

Total

$195,000

DSCR Ratio

Strong

1.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.97%

Cap Rate

12.83%

Return on Investment

41.3%

STR 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

$37,969

Deductible property tax

$7,920

Your total deduction

$32,080

Your adjusted annual income

$150,000 - $32,080 = $117,920

Taxes on $117,920 (30%)

$35,376

Your old tax bill

$45,000

Your new tax bill

$35,376

Estimated tax savings

$9,624

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