BNBCalc Short Term Rental Investment Analysis 2319 Westview Dr, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 8 guests • $370,000

BNB

Calc

Annual Revenue

$53,326

Profit (Cash Flow)

$8,354

Cap Rate

9.0%

Annual Revenue

$53,326

AirDNA projects $292/night at 50% occupancy ($53,325).

BNB Calc projects a 50% occupancy rate, $292 rate per night.

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

Return Metrics

8.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,354	$16,708	$25,062	$33,417	$41,771	$83,542	$250,627
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$389,454	$409,241	$429,371	$449,855	$470,702	$580,791	$1,148,714

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.92%

Cap Rate

Return on Investment

24.66%

2319 Westview Dr Canyon Lake, Texas, 78133

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,775/mo

Inquire about this property

Contact Agent

$53,326

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,354

Profit

Revenue

$53,326

Operating Expenses

$20,012

Operating Income

$33,313

Mortgage & Taxes

$24,959

Profit (Cash Flow)

$8,354

$93,600

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$8,500

Closing Costs

$11,100

Total

$93,600

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.92%

Cap Rate

Return on Investment

24.66%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$29,474

Your adjusted annual income

$150,000 - $29,474 = $120,526

Taxes on $120,526 (30%)

$36,158

Your old tax bill

$45,000

Your new tax bill

$36,158

Estimated tax savings

$8,842

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