BNBCalc Short Term Rental Investment Analysis 1306 E St Johns Ave, Austin, TX 78752, USA

2 bed • 1 bath • 6 guests • $290,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$43,311

Profit (Cash Flow)

$5,038

Cap Rate

8.5%

Annual Revenue

$43,311

AirDNA projects $154/night at 77% occupancy ($43,310).

BNB Calc projects a 77% occupancy rate, $154 rate per night.

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

Return Metrics

6.9% 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)	$5,037	$10,075	$15,113	$20,151	$25,188	$50,377	$151,132
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$303,737	$317,736	$332,004	$346,548	$361,378	$440,113	$855,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.9%

Cap Rate

8.48%

Return on Investment

22.73%

1306 E St Johns Ave Austin, Texas, 78752-2826

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$43,311

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,038

Profit

Revenue

$43,311

Operating Expenses

$18,710

Operating Income

$24,600

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$5,038

$72,950

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$6,250

Closing Costs

$8,700

Total

$72,950

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.9%

Cap Rate

8.48%

Return on Investment

22.73%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$24,555

Your adjusted annual income

$150,000 - $24,555 = $125,445

Taxes on $125,445 (30%)

$37,634

Your old tax bill

$45,000

Your new tax bill

$37,634

Estimated tax savings

$7,366

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