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 Kaylee Chase, Cibolo, TX 78108, USA

4 bed • 3 bath • 8 guests • $310,000

BNB

Calc

Annual Revenue

$53,143

Profit (Cash Flow)

$12,243

Cap Rate

10.7%

Annual Revenue

$53,143

AirDNA projects $291/night at 50% occupancy ($53,143).

BNB Calc projects a 50% occupancy rate, $291 rate per night.

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


Return Metrics

14.92% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,242$24,485$36,728$48,971$61,213$122,427$367,283
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$248,000$248,000$248,000$248,000$248,000$248,000$248,000
Down Payment$62,000$62,000$62,000$62,000$62,000$62,000$62,000
Property Appreciation$9,300$18,879$28,745$38,907$49,374$106,614$442,451
Total Return$331,542$353,364$375,473$397,878$420,588$539,041$1,119,735

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.92%

Cap Rate

10.69%

Return on Investment

29.96%

property-location

205 Kaylee Chase Cibolo, Texas, 78108-2304

4 bed • 3 bath • 8 guests

Est. $1,487/mo

Agent

Inquire about this property

Contact Agent

$53,143

Annual Revenue


AirDNA projects $291/night at 50% occupancy ($53,143).

Top 101% of comparables

Top 101% of comparables


$12,243

Profit

Revenue

$53,143

Operating Expenses

$19,989

Operating Income

$33,154

Mortgage & Taxes

$20,912

Profit (Cash Flow)

$12,243

$82,050

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$10,750

Closing Costs

$9,300

Total

$82,050

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.92%

Cap Rate

10.69%

Profit (Cummulative)

$12,243

$248,000

$10,750

$9,300

$0

Total Gain

$24,588

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

$14,713

Deductible property tax

$3,069

Your total deduction

$56,847

Your adjusted annual income

$150,000 - $56,847 = $93,153


Taxes on $93,153 (30%)

$27,946

Your old tax bill

$45,000

Your new tax bill

$27,946


Estimated tax savings

$17,054

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