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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-9.22%

Cap Rate

4.54%

Return on Investment

7.43%

241 High Low Dr New Braunfels, Texas, 78132

1 bed • 1 bath • 2 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

$39,304

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-9.22%

Cap Rate

4.54%

Return on Investment

7.43%

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