BNBCalc Short Term Rental Investment Analysis 311 Lakeview Blvd, New Braunfels, TX 78130, USA

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Annual Revenue

$76,657

Profit (Cash Flow)

$13,138

Cap Rate

8.9%

Annual Revenue

$76,657

AirDNA projects $318/night at 66% occupancy ($76,657).

BNB Calc projects a 66% occupancy rate, $318 rate per night.

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

Return Metrics

8.96% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,137	$26,275	$39,413	$52,551	$65,689	$131,378	$394,135
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$631,137	$662,815	$695,049	$727,856	$761,253	$937,728	$1,850,492

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.96%

Cap Rate

8.93%

Return on Investment

25.27%

311 Lakeview Blvd New Braunfels, Texas, 78130-5230

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$76,657

Annual Revenue

AirDNA projects $318/night at 66% occupancy ($76,657.41).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,138

Profit

Revenue

$76,657

Operating Expenses

$23,045

Operating Income

$53,612

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$13,138

$146,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$146,500

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.96%

Cap Rate

8.93%

Return on Investment

25.27%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$28,477

Deductible property tax

$5,940

Your total deduction

$116,893

Your adjusted annual income

$150,000 - $116,893 = $33,107

Taxes on $33,107 (30%)

$9,932

Your old tax bill

$45,000

Your new tax bill

$9,932

Estimated tax savings

$35,068