BNBCalc Short Term Rental Investment Analysis 111 Hergotz Lane, Austin, Texas 78742, United States

2 bed • 2 bath • 6 guests • $499,000

BNB

Calc

Annual Revenue

$40,462

Profit (Cash Flow)

-$11,539

Cap Rate

4.4%

Annual Revenue

$40,462

AirDNA projects $191/night at 58% occupancy ($40,461).

BNB Calc projects a 57.99999999999999% occupancy rate, $191 rate per night.

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

Return Metrics

-9.51% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,539	-$23,078	-$34,617	-$46,157	-$57,696	-$115,392	-$346,177
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$502,430	$506,310	$510,652	$515,471	$520,781	$555,221	$865,026

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.51%

Cap Rate

4.43%

Return on Investment

6.87%

111 Hergotz Ln Austin, Texas, 78741

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,393/mo

Inquire about this property

Contact Agent

$369,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$40,462

Annual Revenue

Projected nightly rate is $191/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,539

Profit

Revenue

$40,462

Operating Expenses

$18,340

Operating Income

$22,122

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$11,539

$121,270

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$6,500

Closing Costs

$14,970

Total

$121,270

DSCR Ratio

Weak

0.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.51%

Cap Rate

4.43%

Return on Investment

6.87%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$61,871

Your adjusted annual income

$150,000 - $61,871 = $88,129

Taxes on $88,129 (30%)

$26,439

Your old tax bill

$45,000

Your new tax bill

$26,439

Estimated tax savings

$18,561

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