BNBCalc Short Term Rental Investment Analysis 1242 Ervendberg Ave, New Braunfels, TX 78130, USA

7 bed • 4 bath • 18 guests • $3,750,000

BNB

Calc

Annual Revenue

$323,621

Profit (Cash Flow)

$15,507

Cap Rate

7.2%

Annual Revenue

$323,621

AirDNA projects $1,303/night at 68% occupancy ($323,620).

BNB Calc projects a 68% occupancy rate, $1,303 rate per night.

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

Return Metrics

1.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,506	$31,013	$46,520	$62,027	$77,534	$155,069	$465,207
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000	$3,000,000
Down Payment	$750,000	$750,000	$750,000	$750,000	$750,000	$750,000	$750,000
Property Appreciation	$112,500	$228,375	$347,726	$470,658	$597,277	$1,289,686	$5,352,234
Total Return	$3,878,006	$4,009,388	$4,144,246	$4,282,685	$4,424,812	$5,194,755	$9,567,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.76%

Cap Rate

7.15%

Return on Investment

18.74%

1242 Ervendberg Ave New Braunfels, Texas, 78130-3314

7 bed • 4 bath • 18 guests

Purchase Price

Est. $17,987/mo

Inquire about this property

Contact Agent

$323,621

Annual Revenue

AirDNA projects $1,303/night at 68% occupancy ($323,620.79).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,507

Profit

Revenue

$323,621

Operating Expenses

$55,151

Operating Income

$268,470

Mortgage & Taxes

$252,963

Profit (Cash Flow)

$15,507

$879,500

Cash Investment

Down Payment

$750,000

Renos & Furnishing

$17,000

Closing Costs

$112,500

Total

$879,500

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.76%

Cap Rate

7.15%

Return on Investment

18.74%

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

$177,979

Deductible property tax

$37,125

Your total deduction

$786,349

Your adjusted annual income

$150,000 - $786,349 = -$636,349

Taxes on -$636,349 (30%)

-$190,905

Your old tax bill

$45,000

Your new tax bill

-$190,905

Estimated tax savings

$235,905

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