BNBCalc Short Term Rental Investment Analysis 2750 Green Finch, Canyon Lake, TX 78130, USA

4 bed • 2 bath • 12 guests • $310,000

BNB

Calc

Annual Revenue

$112,922

Profit (Cash Flow)

$60,459

Cap Rate

27.5%

Annual Revenue

$112,922

AirDNA projects $719/night at 43% occupancy ($112,922).

BNB Calc projects a 43% occupancy rate, $719 rate per night.

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

Return Metrics

207.76% 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)	$60,459	$120,918	$181,378	$241,837	$302,296	$604,593	$1,813,781
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,700	$300,700	$300,700	$300,700	$300,700	$300,700	$300,700
Down Payment	$9,300	$9,300	$9,300	$9,300	$9,300	$9,300	$9,300
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$379,759	$449,797	$520,123	$590,745	$661,671	$1,021,207	$2,566,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

207.76%

Cap Rate

27.47%

Return on Investment

252.41%

2750 Green Finch Canyon Lake, Texas, 78130

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,487/mo

Inquire about this property

Contact Agent

$112,922

Annual Revenue

Projected nightly rate is $719/night at 43% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,459

Profit

Revenue

$112,922

Operating Expenses

$27,760

Operating Income

$85,163

Mortgage & Taxes

$24,703

Profit (Cash Flow)

$60,459

$29,100

Cash Investment

Down Payment

$9,300

Renos & Furnishing

$10,500

Closing Costs

$9,300

Total

$29,100

DSCR Ratio

Strong

3.45

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

207.76%

Cap Rate

27.47%

Return on Investment

252.41%

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

$17,839

Deductible property tax

$3,069

Your total deduction

-$28,964

Your adjusted annual income

$150,000 - -$28,964 = $178,964

Taxes on $178,964 (30%)

$53,689

Your old tax bill

$45,000

Your new tax bill

$53,689

Estimated tax savings

-$8,689

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