BNBCalc Short Term Rental Investment Analysis 15642 Dyna St, Corpus Christi, TX 78418, USA

3 bed • 2 bath • 6 guests • $329,000

BNB

Calc

Annual Revenue

$52,847

Profit (Cash Flow)

$10,704

Cap Rate

10.0%

Annual Revenue

$52,847

AirDNA projects $273/night at 53% occupancy ($52,847).

BNB Calc projects a 53% occupancy rate, $273 rate per night.

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

Return Metrics

12.71% 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)	$10,703	$21,407	$32,111	$42,814	$53,518	$107,037	$321,111
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$263,200	$263,200	$263,200	$263,200	$263,200	$263,200	$263,200
Down Payment	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800
Property Appreciation	$9,870	$20,036	$30,507	$41,292	$52,401	$113,148	$469,569
Total Return	$349,573	$370,443	$391,618	$413,107	$434,919	$549,185	$1,119,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.71%

Cap Rate

9.99%

Return on Investment

28.28%

15642 Dyna St Corpus Christi, Texas, 78418-6428

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,578/mo

Inquire about this property

Contact Agent

Corpus Christi

Guide

Zoning

Market

Guide

Laws

Market Data

$52,847

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,704

Profit

Revenue

$52,847

Operating Expenses

$19,950

Operating Income

$32,897

Mortgage & Taxes

$22,193

Profit (Cash Flow)

$10,704

$84,170

Cash Investment

Down Payment

$65,800

Renos & Furnishing

$8,500

Closing Costs

$9,870

Total

$84,170

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.71%

Cap Rate

9.99%

Return on Investment

28.28%

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

$15,615

Deductible property tax

$3,257

Your total deduction

$23,063

Your adjusted annual income

$150,000 - $23,063 = $126,937

Taxes on $126,937 (30%)

$38,081

Your old tax bill

$45,000

Your new tax bill

$38,081

Estimated tax savings

$6,919

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