BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1101 Wisteria Ave, McAllen, TX 78504, USA

2 bed • 2 bath • 8 guests • $50,000

BNB

Calc

Annual Revenue

$18,481

Profit (Cash Flow)

$4,614

Cap Rate

11.3%

Annual Revenue

$18,481

AirDNA projects $115/night at 44% occupancy ($18,481).

BNB Calc projects a 44% occupancy rate, $115 rate per night.

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


Return Metrics

5.07% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,613$9,227$13,841$18,455$23,068$46,137$138,413
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$50,000$50,000$50,000$50,000$50,000$50,000$50,000
Property Appreciation$1,500$3,045$4,636$6,275$7,963$17,195$71,363
Total Return$56,113$62,272$68,477$74,730$81,032$113,333$259,776

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.07%

Cap Rate

11.27%

Return on Investment

6.71%

property-location

1101 Wisteria Ave McAllen, Texas, 78504-3572

2 bed • 2 bath • 8 guests

Est. $240/mo

Agent

Inquire about this property

Contact Agent

McAllen

Zoning


Laws

$18,481

Annual Revenue


AirDNA projects $115/night at 44% occupancy ($18,481.34).

Top 101% of comparables

Top 101% of comparables


$4,614

Profit

Revenue

$18,481

Operating Expenses

$12,843

Operating Income

$5,639

Mortgage & Taxes

$1,025

Profit (Cash Flow)

$4,614

$91,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$39,500

Closing Costs

$1,500

Total

$91,000

DSCR Ratio

Strong

5.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.07%

Cap Rate

11.27%

Profit (Cummulative)

$4,614

$0

$39,500

$1,500

$0

Total Gain

$6,114

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

$0

Deductible property tax

$1,025

Your total deduction

$18,364

Your adjusted annual income

$150,000 - $18,364 = $131,636


Taxes on $131,636 (30%)

$39,491

Your old tax bill

$45,000

Your new tax bill

$39,491


Estimated tax savings

$5,509

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