BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 409 W 3rd St, Georgetown, TX 78626, USA

3 bed • 2 bath • 6 guests • $434,000

BNB

Calc

Annual Revenue

$52,595

Profit (Cash Flow)

-$1,482

Cap Rate

7.5%

Annual Revenue

$52,595

AirDNA projects $303/night at 60% occupancy ($66,401).

BNB Calc projects a 60% occupancy rate, $240 rate per night.

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


Return Metrics

-1.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,482-$2,964-$4,447-$5,929-$7,412-$14,824-$44,474
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$347,200$347,200$347,200$347,200$347,200$347,200$347,200
Down Payment$86,800$86,800$86,800$86,800$86,800$86,800$86,800
Property Appreciation$13,020$26,430$40,243$54,470$69,124$149,259$619,431
Total Return$445,537$457,465$469,796$482,540$495,712$568,434$1,008,957

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.36%

Cap Rate

7.52%

Return on Investment

14.46%

property-location

409 W 3rd St Georgetown, Texas, 78626-4916

3 bed • 2 bath • 6 guests

Est. $2,082/mo

Agent

Inquire about this property

Contact Agent

$52,595

Annual Revenue


Projected nightly rate is $303/night at 60% occupancy.

Top 101% of comparables

Top 101% of comparables


-$1,482

Profit

Revenue

$52,595

Operating Expenses

$19,917

Operating Income

$32,678

Mortgage & Taxes

$34,160

Profit (Cash Flow)

-$1,482

$108,320

Cash Investment

Down Payment

$86,800

Renos & Furnishing

$8,500

Closing Costs

$13,020

Total

$108,320

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.36%

Cap Rate

7.52%

Profit (Cummulative)

-$1,482

$347,200

$8,500

$13,020

$0

Total Gain

$15,668

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

$21,189

Deductible property tax

$8,723

Your total deduction

$45,785

Your adjusted annual income

$150,000 - $45,785 = $104,215


Taxes on $104,215 (30%)

$31,264

Your old tax bill

$45,000

Your new tax bill

$31,264


Estimated tax savings

$13,736

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