BNBCalc Short Term Rental Investment Analysis 349 Willow View, Cibolo, TX 78108, USA

4 bed • 3 bath • 12 guests • $340,000

BNB

Calc

Annual Revenue

$52,796

Profit (Cash Flow)

$9,917

Cap Rate

9.7%

Annual Revenue

$52,796

AirDNA projects $295/night at 49% occupancy ($52,796).

BNB Calc projects a 49% occupancy rate, $295 rate per night.

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

Return Metrics

11.14% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,917	$19,834	$29,751	$39,668	$49,586	$99,172	$297,516
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$360,117	$380,540	$401,278	$422,341	$443,739	$556,103	$1,122,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.14%

Cap Rate

9.66%

Return on Investment

26.37%

349 Willow View Cibolo, Texas, 78108-2296

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,631/mo

Inquire about this property

Contact Agent

$52,796

Annual Revenue

AirDNA projects $295/night at 49% occupancy ($52,796.02).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,917

Profit

Revenue

$52,796

Operating Expenses

$19,943

Operating Income

$32,853

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$9,917

$88,950

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$10,750

Closing Costs

$10,200

Total

$88,950

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.14%

Cap Rate

9.66%

Return on Investment

26.37%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$65,547

Your adjusted annual income

$150,000 - $65,547 = $84,453

Taxes on $84,453 (30%)

$25,336

Your old tax bill

$45,000

Your new tax bill

$25,336

Estimated tax savings

$19,664

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