BNBCalc Short Term Rental Investment Analysis 213 Palo Verde Dr, Kerrville, TX 78028, USA

3 bed • 3 bath • 8 guests • $349,000

BNB

Calc

Annual Revenue

$71,201

Profit (Cash Flow)

$25,322

Cap Rate

14.0%

Annual Revenue

$71,201

AirDNA projects $361/night at 54% occupancy ($71,200).

BNB Calc projects a 54% occupancy rate, $361 rate per night.

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

Return Metrics

28.44% 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)	$25,322	$50,644	$75,966	$101,288	$126,610	$253,221	$759,664
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,428	$7,068	$10,933	$15,036	$19,392	$45,549	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$109,020	$148,767	$189,061	$229,927	$271,389	$488,597	$1,606,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.44%

Cap Rate

14%

Return on Investment

44.05%

213 Palo Verde Dr Kerrville, Texas, 78028-6114

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,674/mo

Inquire about this property

Contact Agent

$71,201

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,322

Profit

Revenue

$71,201

Operating Expenses

$22,336

Operating Income

$48,865

Mortgage & Taxes

$23,542

Profit (Cash Flow)

$25,322

$89,020

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$8,750

Closing Costs

$10,470

Total

$89,020

DSCR Ratio

Strong

2.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.44%

Cap Rate

14%

Return on Investment

44.05%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$10,460

Your adjusted annual income

$150,000 - $10,460 = $139,540

Taxes on $139,540 (30%)

$41,862

Your old tax bill

$45,000

Your new tax bill

$41,862

Estimated tax savings

$3,138

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