BNBCalc Short Term Rental Investment Analysis 1242 Clearwater Dr, New Braunfels, TX 78130, USA

4 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Annual Revenue

$160,306

Profit (Cash Flow)

$92,657

Cap Rate

25.3%

Annual Revenue

$160,306

AirDNA projects $798/night at 55% occupancy ($160,305).

BNB Calc projects a 55.00000000000001% occupancy rate, $798 rate per night.

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

Return Metrics

73.68% 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)	$92,657	$185,314	$277,972	$370,629	$463,287	$926,574	$2,779,723
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$607,657	$715,764	$824,335	$933,384	$1,042,924	$1,598,532	$3,993,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

73.68%

Cap Rate

25.27%

Return on Investment

89.51%

1242 Clearwater Dr New Braunfels, Texas, 78130-3015

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$160,306

Annual Revenue

AirDNA projects $798/night at 55% occupancy ($160,305.59).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$92,657

Profit

Revenue

$160,306

Operating Expenses

$33,920

Operating Income

$126,386

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$92,657

$125,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Closing Costs

$15,000

Total

$125,750

DSCR Ratio

Strong

3.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

73.68%

Cap Rate

25.27%

Return on Investment

89.51%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$16,802

Your adjusted annual income

$150,000 - $16,802 = $133,198

Taxes on $133,198 (30%)

$39,959

Your old tax bill

$45,000

Your new tax bill

$39,959

Estimated tax savings

$5,041

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