BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1604 Gruene Cove, New Braunfels, TX 78130, USA

3 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Annual Revenue

$77,680

Profit (Cash Flow)

$17,400

Cap Rate

9.9%

Annual Revenue

$77,680

AirDNA projects $409/night at 52% occupancy ($77,680).

BNB Calc projects a 52% occupancy rate, $409 rate per night.

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


Return Metrics

12.86% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,400$34,800$52,201$69,601$87,002$174,004$522,012
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$440,000$440,000$440,000$440,000$440,000$440,000$440,000
Down Payment$110,000$110,000$110,000$110,000$110,000$110,000$110,000
Property Appreciation$16,500$33,495$50,999$69,029$87,600$189,154$784,994
Total Return$583,900$618,295$653,201$688,631$724,602$913,158$1,857,006

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.86%

Cap Rate

9.9%

Return on Investment

29.06%

property-location

1604 Gruene Cove New Braunfels, Texas, 78130-3151

3 bed • 3 bath • 8 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$77,680

Annual Revenue


Projected nightly rate is $409/night at 52% occupancy.

Top 101% of comparables

Top 101% of comparables


$17,400

Profit

Revenue

$77,680

Operating Expenses

$23,178

Operating Income

$54,502

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$17,400

$135,250

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,750

Closing Costs

$16,500

Total

$135,250

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.86%

Cap Rate

9.9%

Profit (Cummulative)

$17,400

$440,000

$8,750

$16,500

$0

Total Gain

$39,304

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

$26,104

Deductible property tax

$5,445

Your total deduction

$38,295

Your adjusted annual income

$150,000 - $38,295 = $111,705


Taxes on $111,705 (30%)

$33,512

Your old tax bill

$45,000

Your new tax bill

$33,512


Estimated tax savings

$11,488

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