Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1699 Lake Ridge Boulevard, Canyon Lake, TX

3 bed • 4 bath • 9 guests • $526,400

BNB

Calc

Annual Revenue

$38,365

Profit (Cash Flow)

-$15,812

Cap Rate

3.7%

Annual Revenue

$38,365

AirDNA projects $281/night at 42% occupancy ($43,106). Airbtics projects $184/night at 48% occupancy ($32,258). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $202 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,757$30,129$40,632$78,803
Occupancy39%44%52%75%
Nightly Rate$123$177$202$275

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$32,760
$161
51%
33.51$100❌✅❌Y / Y⭐️ 4.5 (50)
$28,165
$178
40%
321$100❌✅❌Y / Y⭐️ 5 (33)
$26,174
$167
41%
33.53$120❌❌❌Y / Y⭐️ 5 (36)
$27,393
$226
31%
32.52$180❌✅✅Y / Y⭐️ 4.5 (6)
$29,260
$177
43%
321$100❌✅✅Y / Y⭐️ 4.5 (31)
$21,885
$107
52%
322$169❌❌✅Y / Y⭐️ 5 (46)
$27,235
$174
41%
322$125❌❌❌Y / Y⭐️ 5 (42)
$26,005
$112
55%
322$150✅❌✅Y / Y⭐️ 5 (30)
$38,235
$204
49%
322$150✅❌✅Y / Y⭐️ 5 (17)
$17,942
$112
39%
322$150✅❌✅Y / Y⭐️ 5 (16)
$20,096
$112
45%
322$150✅❌✅Y / Y⭐️ 4.5 (15)
$26,071
$170
39%
321$150✅❌✅Y / Y⭐️ 4.5 (16)
$32,420
$192
44%
322$150✅❌✅Y / Y⭐️ 5 (5)
$27,111
$122
56%
322$150✅❌✅Y / Y⭐️ 5 (17)
$41,943
$252
43%
32.52$207❌✅✅Y / Y⭐️ 5 (146)
$45,937
$142
80%
322$207❌❌❌Y / Y⭐️ 5 (22)
$24,916
$89
66%
321$169❌❌✅Y / Y⭐️ 5 (61)
$29,535
$192
39%
321$150✅❌✅Y / Y⭐️ 5 (15)
$22,576
$120
49%
322$175❌❌❌Y / Y⭐️ 5 (78)
$28,088
$104
67%
322$150❌❌❌Y / Y⭐️ 5 (24)
$31,095
$196
42%
32.53$190❌❌❌Y / Y⭐️ 5 (75)
$78,842
$275
75%
32.52$150❌❌❌Y / Y⭐️ 5 (6)
$36,440
$201
46%
32.52$170✅❌❌Y / Y⭐️ 5 (76)
$28,844
$186
39%
322$150✅❌✅Y / Y⭐️ 4.5 (16)
$36,635
$202
48%
322$150✅❌✅Y / Y⭐️ 0 (2)
$15,609
$108
37%
321$90❌❌❌Y / Y⭐️ 5 (26)
$35,467
$117
80%
311$50❌❌✅Y / Y⭐️ 5 (66)
$49,790
$201
65%
322$150✅❌✅Y / Y⭐️ 4.5 (28)
$41,251
$284
38%
322$225❌❌✅Y / Y⭐️ 5 (30)
$34,181
$190
47%
322$150✅❌✅Y / Y⭐️ 5 (12)
$62,200
$190
82%
322$185❌❌❌Y / Y⭐️ 5 (43)
$20,979
$139
37%
321$125❌❌❌Y / Y⭐️ 4.5 (13)
$45,238
$372
32%
32.52$125❌❌✅Y / Y⭐️ 5 (42)
$56,277
$332
45%
322$200✅❌❌Y / Y⭐️ 5 (14)
$69,867
$222
84%
322$150❌❌❌Y / Y⭐️ 5 (39)
$25,766
$160
44%
321$0❌❌❌Y / Y⭐️ 5 (33)
$29,345
$239
33%
322$140❌❌❌Y / Y⭐️ 5 (36)
$53,934
$400
36%
322$200❌✅✅Y / Y⭐️ 5 (54)

Return Metrics

-12.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,811-$31,623-$47,434-$63,246-$79,057-$158,115-$474,346
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$421,120$421,120$421,120$421,120$421,120$421,120$421,120
Down Payment$105,280$105,280$105,280$105,280$105,280$105,280$105,280
Property Appreciation$15,792$32,057$48,811$66,067$83,841$181,037$751,310
Total Return$526,380$526,834$527,776$529,221$531,184$549,322$803,364

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.15%

Cap Rate

3.74%

Return on Investment

3.96%

property-location

1699 Lake Ridge Blvd Canyon Lake, Texas, 78133

3 bed • 4 bath • 9 guests

Est. $2,525/mo

Agent

Inquire about this property

Contact Agent

$526,400

Zestimate

-42

Airbnb Investor Score

-$15,811

Annual Profit

3.7%

Cap Rate

-12.2%

Cash on Cash

$38,365

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $281/night at 42% occupancy.Projected nightly rate is $184/night at 48% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$33,845

Avg annual revenue

48%

Avg occupancy rate

$184

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

-$15,812

Profit

Revenue

$38,365

Operating Expenses

$18,667

Operating Income

$19,698

Mortgage & Taxes

$35,509

Profit (Cash Flow)

-$15,812

$130,072

Cash Investment

Down Payment

$105,280

Renos & Furnishing

$9,000

Closing Costs

$15,792

Total

$130,072

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.15%

Cap Rate

3.74%

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

$24,983

Deductible property tax

$5,211

Your total deduction

$69,203

Your adjusted annual income

$150,000 - $69,203 = $80,797

Taxes on $80,797 (30%)

$24,239

Your old tax bill

$45,000

Your new tax bill

$24,239

Estimated tax savings

$20,761

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.31 sqft

Year built:

2019

Size:

1,559 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central, Propane

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 1.31 sqft
  • Building area: 1,559 sqft
  • Garage: Yes
  • Heating: Central, propane
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric, Heat Pump, 1 Unit
  • View: None
  • Parking: Attached, Door-Single, Garage, Garage Door Opener, Oversized, Garage Faces Side
  • Amenities: Dryer, Dishwasher, Disposal, Gas Range, Ice Maker, PlumbedForIce Maker, Refrigerator, Range Hood, Tankless Water Heater, Vented Exhaust Fan, Washer, Some Gas Appliances, Cooktop, Microwave, Range, Water Softener Owned
  • Price per square foot: $337

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 388940
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $516,750
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $526,400

Schools

  • Elementary School: Rebecca Creek Elementary School with 7/10 star rating
  • Middle School: Mt Valley Middle School with 7/10 star rating
  • High School: Canyon Lake High School with 5/10 star rating