BNBCalc Short Term Rental Investment Analysis 327 Mapuana Rd, Sadler, TX 76264, USA

3 bed • 2 bath • 3 guests • $179,000

BNB

Calc

Annual Revenue

$59,140

Profit (Cash Flow)

$26,297

Cap Rate

21.4%

Annual Revenue

$59,140

AirDNA projects $253/night at 64% occupancy ($59,140).

BNB Calc projects a 64% occupancy rate, $253 rate per night.

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

Return Metrics

52.94% 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)	$26,297	$52,594	$78,891	$105,189	$131,486	$262,972	$788,918
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$143,200	$143,200	$143,200	$143,200	$143,200	$143,200	$143,200
Down Payment	$35,800	$35,800	$35,800	$35,800	$35,800	$35,800	$35,800
Property Appreciation	$5,370	$10,901	$16,598	$22,466	$28,510	$61,561	$255,479
Total Return	$210,667	$242,495	$274,490	$306,655	$338,996	$503,533	$1,223,398

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

52.94%

Cap Rate

21.43%

Return on Investment

67.29%

327 Mapuana Rd Sadler, Texas, 76264-2778

3 bed • 2 bath • 3 guests

Purchase Price

Est. $859/mo

Inquire about this property

Contact Agent

$59,140

Annual Revenue

AirDNA projects $253/night at 64% occupancy ($59,140.3).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,297

Profit

Revenue

$59,140

Operating Expenses

$20,768

Operating Income

$38,372

Mortgage & Taxes

$12,075

Profit (Cash Flow)

$26,297

$49,670

Cash Investment

Down Payment

$35,800

Renos & Furnishing

$8,500

Closing Costs

$5,370

Total

$49,670

DSCR Ratio

Strong

3.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

52.94%

Cap Rate

21.43%

Return on Investment

67.29%

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

$8,496

Deductible property tax

$1,772

Your total deduction

$14,285

Your adjusted annual income

$150,000 - $14,285 = $135,715

Taxes on $135,715 (30%)

$40,715

Your old tax bill

$45,000

Your new tax bill

$40,715

Estimated tax savings

$4,285

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