BNBCalc Short Term Rental Investment Analysis 320 Texas Ave, Kingsland, TX 78639, USA

4 bed • 4 bath • 8 guests • $279,000

BNB

Calc

Annual Revenue

$107,531

Profit (Cash Flow)

$56,767

Cap Rate

28.8%

Annual Revenue

$107,531

AirDNA projects $499/night at 59% occupancy ($107,531).

BNB Calc projects a 59% occupancy rate, $499 rate per night.

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

Return Metrics

92.72% 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)	$56,767	$113,534	$170,301	$227,068	$283,836	$567,672	$1,703,016
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$237,149	$237,149	$237,149	$237,149	$237,149	$237,149	$237,149
Down Payment	$41,850	$41,850	$41,850	$41,850	$41,850	$41,850	$41,850
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$344,137	$409,525	$475,172	$541,085	$607,273	$942,624	$2,380,222

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.72%

Cap Rate

28.84%

Return on Investment

110.75%

320 Texas Ave Kingsland, Texas, 78639

4 bed • 4 bath • 8 guests

Purchase Price

Est. $1,338/mo

Inquire about this property

Contact Agent

$107,531

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,767

Profit

Revenue

$107,531

Operating Expenses

$27,059

Operating Income

$80,472

Mortgage & Taxes

$23,705

Profit (Cash Flow)

$56,767

$61,220

Cash Investment

Down Payment

$41,850

Renos & Furnishing

$11,000

Closing Costs

$8,370

Total

$61,220

DSCR Ratio

Strong

3.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

92.72%

Cap Rate

28.84%

Return on Investment

110.75%

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

$15,186

Deductible property tax

$4,185

Your total deduction

-$29,127

Your adjusted annual income

$150,000 - -$29,127 = $179,127

Taxes on $179,127 (30%)

$53,738

Your old tax bill

$45,000

Your new tax bill

$53,738

Estimated tax savings

-$8,738

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