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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

25.77%

Cap Rate

13.38%

Return on Investment

41.22%

205 Calgary Ln San Marcos, Texas, 78666

4 bed • 3 bath • 8 guests

Purchase Price

Est. $1,866/mo

Inquire about this property

Contact Agent

$74,882

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

25.77%

Cap Rate

13.38%

Return on Investment

41.22%

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