BNBCalc Short Term Rental Investment Analysis 404 Cylamen, New Braunfels, TX 78132, USA

3 bed • 2 bath • 8 guests • $280,000

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$40,597

Profit (Cash Flow)

$3,351

Cap Rate

7.9%

Annual Revenue

$40,597

AirDNA projects $195/night at 57% occupancy ($40,596).

BNB Calc projects a 56.99999999999999% occupancy rate, $195 rate per night.

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

Return Metrics

4.59% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,351	$6,702	$10,054	$13,405	$16,756	$33,513	$100,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,750	$5,671	$8,771	$12,063	$15,558	$36,543	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$70,502	$85,425	$100,789	$116,611	$132,911	$222,354	$780,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.59%

Cap Rate

7.94%

Return on Investment

19.89%

404 Cylamen New Braunfels, Texas, 78132-5290

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$40,597

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,351

Profit

Revenue

$40,597

Operating Expenses

$18,358

Operating Income

$22,239

Mortgage & Taxes

$18,888

Profit (Cash Flow)

$3,351

$72,900

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$8,500

Closing Costs

$8,400

Total

$72,900

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.59%

Cap Rate

7.94%

Return on Investment

19.89%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$25,561

Your adjusted annual income

$150,000 - $25,561 = $124,439

Taxes on $124,439 (30%)

$37,332

Your old tax bill

$45,000

Your new tax bill

$37,332

Estimated tax savings

$7,668

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