BNBCalc Short Term Rental Investment Analysis 1500 Wolf Run, College Station, TX 77840, USA

2 bed • 2 bath • 6 guests • $235,000

BNB

Calc

Report by:

001jt007@gmail.com

Annual Revenue

$94,138

Profit (Cash Flow)

$52,968

Cap Rate

29.3%

Annual Revenue

$94,138

AirDNA projects $263/night at 71% occupancy ($68,202).

BNB Calc projects a 98% occupancy rate, $263 rate per night.

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

Return Metrics

87.47% 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)	$52,967	$105,935	$158,903	$211,870	$264,838	$529,676	$1,589,030
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,308	$4,759	$7,361	$10,124	$13,057	$30,670	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$109,326	$172,006	$235,055	$298,490	$362,325	$688,168	$2,159,437

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.47%

Cap Rate

29.28%

Return on Investment

102.93%

1500 Wolf Run College Station, Texas, 77840-3199

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,127/mo

Inquire about this property

Contact Agent

College Station

Zoning

Laws

$94,138

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,968

Profit

Revenue

$94,138

Operating Expenses

$25,318

Operating Income

$68,820

Mortgage & Taxes

$15,852

Profit (Cash Flow)

$52,968

$60,550

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$6,500

Closing Costs

$7,050

Total

$60,550

DSCR Ratio

Strong

4.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

87.47%

Cap Rate

29.28%

Return on Investment

102.93%

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

$11,153

Deductible property tax

$2,327

Your total deduction

-$28,790

Your adjusted annual income

$150,000 - -$28,790 = $178,790

Taxes on $178,790 (30%)

$53,637

Your old tax bill

$45,000

Your new tax bill

$53,637

Estimated tax savings

-$8,637

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