BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 129 Dobie Blvd, Cibolo, TX 78108, USA

3 bed • 1 bath • 6 guests • $240,000

BNB

Calc

Annual Revenue

$40,958

Profit (Cash Flow)

$6,364

Cap Rate

9.4%

Annual Revenue

$40,958

AirDNA projects $178/night at 63% occupancy ($40,958).

BNB Calc projects a 63% occupancy rate, $178 rate per night.

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


Return Metrics

10.03% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,364$12,728$19,092$25,456$31,821$63,642$190,926
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$192,000$192,000$192,000$192,000$192,000$192,000$192,000
Down Payment$48,000$48,000$48,000$48,000$48,000$48,000$48,000
Property Appreciation$7,200$14,616$22,254$30,122$38,225$82,539$342,542
Total Return$253,564$267,344$281,347$295,578$310,046$386,182$773,469

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.03%

Cap Rate

9.39%

Return on Investment

25.09%

property-location

129 Dobie Blvd Cibolo, Texas, 78108-3235

3 bed • 1 bath • 6 guests

Est. $1,151/mo

Agent

Inquire about this property

Contact Agent

$40,958

Annual Revenue


AirDNA projects $178/night at 63% occupancy ($40,958.46).

Top 101% of comparables

Top 101% of comparables


$6,364

Profit

Revenue

$40,958

Operating Expenses

$18,405

Operating Income

$22,554

Mortgage & Taxes

$16,190

Profit (Cash Flow)

$6,364

$63,450

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$8,250

Closing Costs

$7,200

Total

$63,450

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.03%

Cap Rate

9.39%

Profit (Cummulative)

$6,364

$192,000

$8,250

$7,200

$0

Total Gain

$15,922

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

$11,391

Deductible property tax

$2,376

Your total deduction

$47,103

Your adjusted annual income

$150,000 - $47,103 = $102,897


Taxes on $102,897 (30%)

$30,869

Your old tax bill

$45,000

Your new tax bill

$30,869


Estimated tax savings

$14,131

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