BNBCalc Short Term Rental Investment Analysis 1524 Well St, New Braunfels, TX 78130, USA

3 bed • 2 bath • 9 guests • $230,000

BNB

Calc

Annual Revenue

$67,829

Profit (Cash Flow)

$30,417

Cap Rate

20.0%

Annual Revenue

$67,829

AirDNA projects $379/night at 49% occupancy ($67,829).

BNB Calc projects a 49% occupancy rate, $379 rate per night.

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

Return Metrics

49.53% 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)	$30,416	$60,833	$91,249	$121,666	$152,082	$304,165	$912,496
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$267,316	$304,840	$342,576	$380,533	$418,715	$613,266	$1,470,767

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.53%

Cap Rate

19.97%

Return on Investment

64.45%

1524 Well St New Braunfels, Texas, 78130-3231

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

$67,829

Annual Revenue

Projected nightly rate is $379/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,417

Profit

Revenue

$67,829

Operating Expenses

$21,898

Operating Income

$45,932

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$30,417

$61,400

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$8,500

Closing Costs

$6,900

Total

$61,400

DSCR Ratio

Strong

2.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.53%

Cap Rate

19.97%

Return on Investment

64.45%

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

$10,916

Deductible property tax

$2,277

Your total deduction

-$6,458

Your adjusted annual income

$150,000 - -$6,458 = $156,458

Taxes on $156,458 (30%)

$46,937

Your old tax bill

$45,000

Your new tax bill

$46,937

Estimated tax savings

-$1,937

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