BNBCalc Short Term Rental Investment Analysis 108 Remington Dr

5 bed • 4 bath • 15 guests • $875,700

BNB

Calc

Annual Revenue

$125,602

Profit (Cash Flow)

$36,522

Cap Rate

10.9%

Annual Revenue

$125,602

AirDNA projects $462/night at 49% occupancy ($82,683). Airbtics projects $485/night at 49% occupancy ($86,800). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $702 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,256	$112,023	$127,372	$140,115
Occupancy	40%	50%	56%	59%
Nightly Rate	$331	$503	$649	$705

Seasonality (Profit by Month)

Return Metrics

17.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,521	$73,043	$109,565	$146,087	$182,608	$365,217	$1,095,653
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$700,560	$700,560	$700,560	$700,560	$700,560	$700,560	$700,560
Down Payment	$175,140	$175,140	$175,140	$175,140	$175,140	$175,140	$175,140
Property Appreciation	$26,271	$53,330	$81,201	$109,908	$139,476	$301,167	$1,249,853
Total Return	$938,492	$1,002,073	$1,066,466	$1,131,695	$1,197,785	$1,542,085	$3,221,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.03%

Cap Rate

10.91%

Return on Investment

33.29%

108 Remington Dr Bergheim, Texas, 78004-1921

5 bed • 4 bath • 15 guests

Purchase Price

Est. $4,200/mo

This property is for sale!

Contact Agent

$125,602

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $462/night at 49% occupancy.Projected nightly rate is $485/night at 49% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

$36,522

Profit

Revenue

$125,602

Operating Expenses

$30,008

Operating Income

$95,594

Mortgage & Taxes

$59,072

Profit (Cash Flow)

$36,522

$214,411

Cash Investment

Down Payment

$175,140

Renos & Furnishing

$13,000

Closing Costs

$26,271

Total

$214,411

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.03%

Cap Rate

10.91%

Return on Investment

33.29%

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

$41,562

Deductible property tax

$8,669

Your total deduction

$94,361

Your adjusted annual income

$150,000 - $94,361 = $55,639

Taxes on $55,639 (30%)

$16,692

Your old tax bill

$45,000

Your new tax bill

$16,692

Estimated tax savings

$28,308

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:

210,830 sqft

Year built:

1987

Size:

3,382 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
320 Fuller Dr # 1	4	3	3,174	-	207,346	2003	$0	63
311 Remington Dr	3	2	2,328	-	132,422	1985	$0	-
204 Remington Dr	-	2	1,993	-	209,959	2003	$0	-
321 Fuller Dr	-	3	2,269	-	209,959	1996	$0	-
1013 State Highway 46 E	3	2	4,584	-	217,800	1997	$0	61
114 Evans Dr # 1	3	2	3,671	-	94,917	1996	$0	52
219 Winchester Dr	-	2	2,199	-	234,179	2002	$0	-
322 Remington Dr	-	-	4,050	-	7,167,362	2010	$0	-
29000 State Highway 46 W	-	2	7,456	-	469,141	1997	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 210,830 sqft

Building area: 3,382 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: R24533

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $740,423

County Est. Land Value: $295,050

Assessed Land Value: $295,050

County Est. Structure Value: $744,720

Market Estimate: $910,388

Sale history

Date	Sale Price	% Financed	Buyer
07/31/20	$0	0%	Christopher Richardson, Stephannie Richardson
02/01/13	$0	0%	Charles B Harper, Christie L Harper

Ownership

Name: Christopher Richardson

Owner Occupied: Yes

Owner Mailing Address: 108 Remington Dr, Bergheim, Tx 78004

Years Owned: 43

Home Equity: $347,300

Mortgage Balance Remaining: $452,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Cibolo Creek Elementary School with 7/10 star rating
Middle School: Boerne Middle North with 7/10 star rating
High School: Boerne High School with 6/10 star rating