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 205 Calgary Ln, San Marcos, TX 78666, USA

4 bed • 3 bath • 8 guests • $389,000

BNB

Calc

Annual Revenue

$74,882

Profit (Cash Flow)

$25,827

Cap Rate

13.4%

Annual Revenue

$74,882

AirDNA projects $402/night at 51% occupancy ($74,882).

BNB Calc projects a 51% occupancy rate, $402 rate per night.

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


Return Metrics

25.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$25,826$51,653$77,480$103,307$129,134$258,269$774,807
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$311,200$311,200$311,200$311,200$311,200$311,200$311,200
Down Payment$77,800$77,800$77,800$77,800$77,800$77,800$77,800
Property Appreciation$11,670$23,690$36,070$48,822$61,957$133,783$555,205
Total Return$426,496$464,343$502,551$541,130$580,092$781,052$1,719,012

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.77%

Cap Rate

13.38%

Return on Investment

41.22%

property-location

205 Calgary Ln San Marcos, Texas, 78666

4 bed • 3 bath • 8 guests

Est. $1,866/mo

Agent

Inquire about this property

Contact Agent

$74,882

Annual Revenue


Projected nightly rate is $402/night at 51% occupancy.

Top 101% of comparables

Top 101% of comparables


$25,827

Profit

Revenue

$74,882

Operating Expenses

$22,815

Operating Income

$52,068

Mortgage & Taxes

$26,241

Profit (Cash Flow)

$25,827

$100,220

Cash Investment

Down Payment

$77,800

Renos & Furnishing

$10,750

Closing Costs

$11,670

Total

$100,220

DSCR Ratio

Strong

1.98

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.77%

Cap Rate

13.38%

Profit (Cummulative)

$25,827

$311,200

$10,750

$11,670

$0

Total Gain

$41,318

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

$18,462

Deductible property tax

$3,851

Your total deduction

$14,194

Your adjusted annual income

$150,000 - $14,194 = $135,806


Taxes on $135,806 (30%)

$40,742

Your old tax bill

$45,000

Your new tax bill

$40,742


Estimated tax savings

$4,258

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