BNBCalc Short Term Rental Investment Analysis 1056 Greenbriar Dr, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$70,755

Profit (Cash Flow)

$28,240

Cap Rate

16.2%

Annual Revenue

$70,755

AirDNA projects $334/night at 58% occupancy ($70,755).

BNB Calc projects a 57.99999999999999% occupancy rate, $334 rate per night.

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

Return Metrics

36.43% 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)	$28,239	$56,479	$84,719	$112,959	$141,199	$282,398	$847,195
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$337,239	$374,749	$412,537	$450,612	$488,981	$685,573	$1,575,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.43%

Cap Rate

16.15%

Return on Investment

51.85%

1056 Greenbriar Dr Canyon Lake, Texas, 78133

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$70,755

Annual Revenue

Projected nightly rate is $334/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,240

Profit

Revenue

$70,755

Operating Expenses

$22,278

Operating Income

$48,477

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$28,240

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

2.40

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.43%

Cap Rate

16.15%

Return on Investment

51.85%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$2,654

Your adjusted annual income

$150,000 - $2,654 = $147,346

Taxes on $147,346 (30%)

$44,204

Your old tax bill

$45,000

Your new tax bill

$44,204

Estimated tax savings

$796

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