BNBCalc Short Term Rental Investment Analysis 1128 Stone Hollow, New Braunfels, TX 78130, USA

3 bed • 2 bath • 6 guests • $309,000

BNB

Calc

Annual Revenue

$48,070

Profit (Cash Flow)

$7,897

Cap Rate

9.3%

Annual Revenue

$48,070

AirDNA projects $321/night at 41% occupancy ($48,069).

BNB Calc projects a 41% occupancy rate, $321 rate per night.

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

Return Metrics

9.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,896	$15,793	$23,689	$31,586	$39,482	$78,965	$236,895
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$247,200	$247,200	$247,200	$247,200	$247,200	$247,200	$247,200
Down Payment	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800
Property Appreciation	$9,270	$18,818	$28,652	$38,782	$49,215	$106,270	$441,024
Total Return	$326,166	$343,611	$361,342	$379,368	$397,698	$494,235	$986,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.92%

Cap Rate

9.3%

Return on Investment

25.38%

1128 Stone Hollow New Braunfels, Texas, 78130-2436

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,482/mo

Inquire about this property

Contact Agent

$48,070

Annual Revenue

Projected nightly rate is $321/night at 41% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,897

Profit

Revenue

$48,070

Operating Expenses

$19,329

Operating Income

$28,741

Mortgage & Taxes

$20,844

Profit (Cash Flow)

$7,897

$79,570

Cash Investment

Down Payment

$61,800

Renos & Furnishing

$8,500

Closing Costs

$9,270

Total

$79,570

DSCR Ratio

Strong

1.38

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.92%

Cap Rate

9.3%

Return on Investment

25.38%

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

$14,665

Deductible property tax

$3,059

Your total deduction

$23,889

Your adjusted annual income

$150,000 - $23,889 = $126,111

Taxes on $126,111 (30%)

$37,833

Your old tax bill

$45,000

Your new tax bill

$37,833

Estimated tax savings

$7,167

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