BNBCalc Short Term Rental Investment Analysis 1113 N New Rd, Waco, TX 76710, USA

3 bed • 2 bath • 9 guests • $270,000

BNB

Calc

Annual Revenue

$54,348

Profit (Cash Flow)

$15,990

Cap Rate

12.7%

Annual Revenue

$54,348

AirDNA projects $248/night at 60% occupancy ($54,348).

BNB Calc projects a 60% occupancy rate, $248 rate per night.

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

Return Metrics

22.64% 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)	$15,989	$31,979	$47,969	$63,958	$79,948	$159,896	$479,690
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,652	$5,468	$8,458	$11,632	$15,002	$35,238	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$80,742	$107,890	$135,463	$163,478	$191,954	$341,993	$1,135,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.64%

Cap Rate

12.66%

Return on Investment

37.87%

1113 N New Rd Waco, Texas, 76710-4859

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

Waco

Zoning

Laws

$54,348

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,990

Profit

Revenue

$54,348

Operating Expenses

$20,145

Operating Income

$34,203

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$15,990

$70,600

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$8,500

Closing Costs

$8,100

Total

$70,600

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.64%

Cap Rate

12.66%

Return on Investment

37.87%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$11,932

Your adjusted annual income

$150,000 - $11,932 = $138,068

Taxes on $138,068 (30%)

$41,420

Your old tax bill

$45,000

Your new tax bill

$41,420

Estimated tax savings

$3,580

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