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 241 High Low Dr, New Braunfels, TX 78132, USA

1 bed • 1 bath • 2 guests • $465,000

BNB

Calc

Annual Revenue

$39,304

Profit (Cash Flow)

-$10,253

Cap Rate

4.5%

Annual Revenue

$39,304

AirDNA projects $211/night at 51% occupancy ($39,303).

BNB Calc projects a 51% occupancy rate, $211 rate per night.

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


Return Metrics

-9.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,253-$20,506-$30,759-$41,012-$51,265-$102,530-$307,591
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$372,000$372,000$372,000$372,000$372,000$372,000$372,000
Down Payment$93,000$93,000$93,000$93,000$93,000$93,000$93,000
Property Appreciation$13,950$28,318$43,118$58,361$74,062$159,921$663,677
Total Return$468,696$472,812$477,358$482,349$487,797$522,390$821,085

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.22%

Cap Rate

4.54%

Return on Investment

7.43%

property-location

241 High Low Dr New Braunfels, Texas, 78132

1 bed • 1 bath • 2 guests

Est. $2,230/mo

Agent

Inquire about this property

Contact Agent

$39,304

Annual Revenue


Projected nightly rate is $211/night at 51% occupancy.

Top 101% of comparables

Top 101% of comparables


-$10,253

Profit

Revenue

$39,304

Operating Expenses

$18,190

Operating Income

$21,114

Mortgage & Taxes

$31,367

Profit (Cash Flow)

-$10,253

$111,200

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$4,250

Closing Costs

$13,950

Total

$111,200

DSCR Ratio

Weak

0.67

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.22%

Cap Rate

4.54%

Profit (Cummulative)

-$10,253

$372,000

$4,250

$13,950

$0

Total Gain

$8,265

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

$22,069

Deductible property tax

$4,604

Your total deduction

$56,906

Your adjusted annual income

$150,000 - $56,906 = $93,094


Taxes on $93,094 (30%)

$27,928

Your old tax bill

$45,000

Your new tax bill

$27,928


Estimated tax savings

$17,072

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