BNBCalc Short Term Rental Investment Analysis 2019 Lakeview, Crystal Beach, TX 77650, USA

3 bed • 2 bath • 9 guests • $600,000

BNB

Calc

Report by:

cknturillo@yahoo.com

Annual Revenue

$61,456

Profit (Cash Flow)

-$87

Cap Rate

6.7%

Annual Revenue

$61,456

AirDNA projects $358/night at 47% occupancy ($61,455).

BNB Calc projects a 47% occupancy rate, $358 rate per night.

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

Return Metrics

-0.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$87	-$174	-$262	-$349	-$437	-$874	-$2,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$143,807	$168,517	$194,170	$220,805	$248,466	$403,784	$1,453,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.05%

Cap Rate

6.73%

Return on Investment

16.25%

2019 Lakeview Bolivar Peninsula, Texas, 77650

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$61,456

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$87

Profit

Revenue

$61,456

Operating Expenses

$21,069

Operating Income

$40,387

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$87

$146,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$146,500

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.05%

Cap Rate

6.73%

Return on Investment

16.25%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$60,701

Your adjusted annual income

$150,000 - $60,701 = $89,299

Taxes on $89,299 (30%)

$26,790

Your old tax bill

$45,000

Your new tax bill

$26,790

Estimated tax savings

$18,210

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