BNBCalc Short Term Rental Investment Analysis 2436 Magalia Ln, Lewisville, TX 75056, USA

4 bed • 3.5 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$101,209

Profit (Cash Flow)

$51,362

Cap Rate

21.4%

Annual Revenue

$101,209

AirDNA projects $326/night at 53% occupancy ($63,106).

BNB Calc projects a 85% occupancy rate, $326 rate per night.

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

Return Metrics

48.28% 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)	$51,362	$102,724	$154,086	$205,448	$256,810	$513,620	$1,540,860
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$135,300	$201,128	$267,505	$334,455	$402,003	$749,671	$2,390,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.28%

Cap Rate

21.42%

Return on Investment

61.38%

2436 Magalia Ln Lewisville, Texas, 75056

4 bed • 3.5 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

Lewisville

Zoning

Laws

$101,209

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$51,362

Profit

Revenue

$101,209

Operating Expenses

$26,237

Operating Income

$74,972

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$51,362

$106,375

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$25,875

Closing Costs

$10,500

Total

$106,375

DSCR Ratio

Strong

3.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.28%

Cap Rate

21.42%

Return on Investment

61.38%

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

$16,611

Deductible property tax

$3,465

Your total deduction

-$13,117

Your adjusted annual income

$150,000 - -$13,117 = $163,117

Taxes on $163,117 (30%)

$48,935

Your old tax bill

$45,000

Your new tax bill

$48,935

Estimated tax savings

-$3,935

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