BNBCalc Short Term Rental Investment Analysis 124 Allens Bend Dr, New Braunfels, TX 78130, USA

5 bed • 5 bath • 10 guests • $1,000,000

BNB

Calc

Annual Revenue

$143,059

Profit (Cash Flow)

$43,924

Cap Rate

11.1%

Annual Revenue

$143,059

AirDNA projects $768/night at 51% occupancy ($143,058).

BNB Calc projects a 51% occupancy rate, $768 rate per night.

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

Return Metrics

18.05% 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)	$43,924	$87,848	$131,772	$175,697	$219,621	$439,242	$1,317,728
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,073,924	$1,148,748	$1,224,499	$1,301,205	$1,378,895	$1,783,159	$3,744,990

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.05%

Cap Rate

11.13%

Return on Investment

34.42%

124 Allens Bend Dr New Braunfels, Texas, 78130-1945

5 bed • 5 bath • 10 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$143,059

Annual Revenue

AirDNA projects $768/night at 51% occupancy ($143,058.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,924

Profit

Revenue

$143,059

Operating Expenses

$31,678

Operating Income

$111,381

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$43,924

$243,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$13,250

Closing Costs

$30,000

Total

$243,250

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.05%

Cap Rate

11.13%

Return on Investment

34.42%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$47,461

Deductible property tax

$9,900

Your total deduction

$172,519

Your adjusted annual income

$150,000 - $172,519 = -$22,519

Taxes on -$22,519 (30%)

-$6,756

Your old tax bill

$45,000

Your new tax bill

-$6,756

Estimated tax savings

$51,756