Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2900 E 13th St, Austin, TX 78702, USA

5 bed • 3.5 bath • 2 guests • $750,000

BNB

Calc

Annual Revenue

$116,089

Profit (Cash Flow)

$37,325

Cap Rate

11.7%

Annual Revenue

$116,089

AirDNA projects $548/night at 58% occupancy ($116,089).

BNB Calc projects a 57.99999999999999% occupancy rate, $548 rate per night.

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

Return Metrics

20.13% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,324$74,649$111,974$149,299$186,624$373,249$1,119,747
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Down Payment$150,000$150,000$150,000$150,000$150,000$150,000$150,000
Property Appreciation$22,500$45,675$69,545$94,131$119,455$257,937$1,070,446
Total Return$809,824$870,324$931,520$993,431$1,056,080$1,381,186$2,940,194

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

20.13%

Cap Rate

11.72%

Return on Investment

36.24%

property-location

2900 E 13th St Austin, Texas, 78702-2420

5 bed • 3.5 bath • 2 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$116,089

Annual Revenue


AirDNA projects $548/night at 58% occupancy ($116,089.15).

Top 101% of comparables

Top 101% of comparables

$37,325

Profit

Revenue

$116,089

Operating Expenses

$28,172

Operating Income

$87,918

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$37,325

$185,375

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$12,875

Closing Costs

$22,500

Total

$185,375

DSCR Ratio

Strong

1.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.13%

Cap Rate

11.72%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$125,889

Your adjusted annual income

$150,000 - $125,889 = $24,111

Taxes on $24,111 (30%)

$7,233

Your old tax bill

$45,000

Your new tax bill

$7,233

Estimated tax savings

$37,767

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