BNBCalc Short Term Rental Investment Analysis 1501 Burnett Ave, Waco, TX 76706, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$55,400

Profit (Cash Flow)

$18,254

Cap Rate

14.0%

Annual Revenue

$55,400

AirDNA projects $237/night at 64% occupancy ($55,400).

BNB Calc projects a 64% occupancy rate, $237 rate per night.

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

Return Metrics

28.52% 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)	$18,253	$36,507	$54,761	$73,015	$91,269	$182,539	$547,619
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$275,753	$301,732	$327,943	$354,393	$381,088	$518,518	$1,154,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.52%

Cap Rate

14.04%

Return on Investment

44.07%

1501 Burnett Ave Waco, Texas, 76706

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Waco

Zoning

Laws

$55,400

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,254

Profit

Revenue

$55,400

Operating Expenses

$20,282

Operating Income

$35,118

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$18,254

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Strong

2.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.52%

Cap Rate

14.04%

Return on Investment

44.07%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$7,410

Your adjusted annual income

$150,000 - $7,410 = $142,590

Taxes on $142,590 (30%)

$42,777

Your old tax bill

$45,000

Your new tax bill

$42,777

Estimated tax savings

$2,223

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