BNBCalc Short Term Rental Investment Analysis 1414 North 10th Street, Waco, Texas 76707, United States

8 bed • 3 bath • 16 guests • $500,000

BNB

Calc

Annual Revenue

$87,081

Profit (Cash Flow)

$22,161

Cap Rate

12.5%

Annual Revenue

$87,081

AirDNA projects $917/night at 26% occupancy ($87,081).

BNB Calc projects a 26% occupancy rate, $917 rate per night.

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

Return Metrics

13.95% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,161	$44,322	$66,484	$88,645	$110,807	$221,614	$664,844
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$375,000	$375,000	$375,000	$375,000	$375,000	$375,000	$375,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$537,161	$574,772	$612,847	$651,400	$690,444	$893,572	$1,878,475

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.95%

Cap Rate

12.53%

Return on Investment

25.38%

1414 N 10th St Waco, Texas, 76707-2302

8 bed • 3 bath • 16 guests

Purchase Price

Est. $2,398/mo

This property is for sale!

Contact Agent

Waco

Zoning

Laws

$87,081

Annual Revenue

Projected nightly rate is $917/night at 26% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,161

Profit

Revenue

$87,081

Operating Expenses

$24,401

Operating Income

$62,681

Mortgage & Taxes

$40,519

Profit (Cash Flow)

$22,161

$158,750

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$18,750

Closing Costs

$15,000

Total

$158,750

DSCR Ratio

Strong

1.55

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.95%

Cap Rate

12.53%

Return on Investment

25.38%

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

$29,771

Deductible property tax

$7,500

Your total deduction

$48,134

Your adjusted annual income

$150,000 - $48,134 = $101,866

Taxes on $101,866 (30%)

$30,560

Your old tax bill

$45,000

Your new tax bill

$30,560

Estimated tax savings

$14,440

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

14,985 sqft

Year built:

1911

Size:

3,996 sqft

Type:

SFR

Parking:

Heating:

SPACE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
720 N 9th St	3	2	1,560	-	7,884	1930	$0	-
1225 Colcord Ave	3	2	1,143	-	11,195	1914	$0	35
1410 N 11th St	1	1	320	-	9,670	2019	$0	406
707 N 15th St	4	2	2,114	-	7,057	1910	$0	40
1208 N 15th St	3	2	2,072	-	10,498	2010	$0	-
1310 N 5th St	3	2	1,392	-	8,233	2021	$0	-
1908 N 18th St	1	1	702	-	6,055	1940	$0	-
807 N 13th St	3	1	1,080	-	7,492	1992	$0	66
1628 N 17th St	3	1	1,543	-	7,144	1930	$0	-
2024 Trice Ave	3	2	1,179	-	7,100	1939	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 3

Lot size: 14,985 sqft

Building area: 3,996 sqft

Garage: No

Heating: Space

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: C2

Land Use: Residential

Parcel Number: 480063000141004

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $323,250

County Est. Land Value: $29,370

Assessed Land Value: $29,370

County Est. Structure Value: $293,880

Market Estimate: $239,270

Ownership

Name: Infinity Dwellings Inc

Owner Occupied: No

Owner Mailing Address: Po Box 41043, Los Angeles, Ca 90041

Years Owned: 0

Home Equity: $44,300

Mortgage Balance Remaining: $266,000

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No