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 2153 Meridian Loop, Temple, Texas 76504, United States

3 bed • 2 bath • 6 guests • $245,400

BNB

Calc

Annual Revenue

$40,127

Profit (Cash Flow)

$5,277

Cap Rate

8.9%

Annual Revenue

$40,127

AirDNA projects $166/night at 61% occupancy ($36,984). Airbtics projects $122/night at 79% occupancy ($35,202). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $139 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,064$36,652$41,547$50,258
Occupancy73%81%93%98%
Nightly Rate$110$122$135$143

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

8.12% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,276$10,553$15,829$21,106$26,382$52,765$158,297
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$196,320$196,320$196,320$196,320$196,320$196,320$196,320
Down Payment$49,080$49,080$49,080$49,080$49,080$49,080$49,080
Property Appreciation$7,362$14,944$22,755$30,799$39,085$84,397$350,250
Total Return$258,038$270,898$283,984$297,306$310,868$382,562$753,947

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.12%

Cap Rate

8.89%

Return on Investment

23.17%

property-location

2153 Meridian Lp Temple, Texas, 76502

3 bed • 2 bath • 6 guests

Est. $1,177/mo

Agent

Inquire about this property

Contact Agent

$245,400

Zestimate

Temple

Zoning


Laws

$40,127

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 61% occupancy.Projected nightly rate is $122/night at 79% occupancy.

Top 51% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

$5,277

Profit

Revenue

$40,127

Operating Expenses

$18,297

Operating Income

$21,830

Mortgage & Taxes

$16,554

Profit (Cash Flow)

$5,277

$64,942

Cash Investment

Down Payment

$49,080

Renos & Furnishing

$8,500

Closing Costs

$7,362

Total

$64,942

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.12%

Cap Rate

8.89%

Profit (Cummulative)

$5,277

$196,320

$8,500

$7,362

$0

Total Gain

$15,049

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

$11,647

Deductible property tax

$2,429

Your total deduction

$20,208

Your adjusted annual income

$150,000 - $20,208 = $129,792


Taxes on $129,792 (30%)

$38,938

Your old tax bill

$45,000

Your new tax bill

$38,938


Estimated tax savings

$6,062

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