BNBCalc Short Term Rental Investment Analysis 2525 S Lamar Blvd apt 318, Austin, TX 78704, USA

2 bed • 1 bath • 4 guests • $220,000

BNB

Calc

Annual Revenue

$48,552

Profit (Cash Flow)

$14,020

Cap Rate

13.1%

Annual Revenue

$48,552

AirDNA projects $211/night at 63% occupancy ($48,551).

BNB Calc projects a 63% occupancy rate, $211 rate per night.

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

Return Metrics

24.66% 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)	$14,019	$28,039	$42,058	$56,078	$70,098	$140,196	$420,588
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$240,619	$261,437	$282,458	$303,690	$325,138	$435,857	$954,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.66%

Cap Rate

13.11%

Return on Investment

40.07%

2525 S Lamar Blvd Austin, Texas, 78704

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$48,552

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,020

Profit

Revenue

$48,552

Operating Expenses

$19,692

Operating Income

$28,860

Mortgage & Taxes

$14,841

Profit (Cash Flow)

$14,020

$56,850

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$6,250

Closing Costs

$6,600

Total

$56,850

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.66%

Cap Rate

13.11%

Return on Investment

40.07%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$8,638

Your adjusted annual income

$150,000 - $8,638 = $141,362

Taxes on $141,362 (30%)

$42,409

Your old tax bill

$45,000

Your new tax bill

$42,409

Estimated tax savings

$2,591

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