BNBCalc Short Term Rental Investment Analysis 420 Canyon Edge, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$64,718

Profit (Cash Flow)

$22,987

Cap Rate

14.4%

Annual Revenue

$64,718

AirDNA projects $377/night at 47% occupancy ($64,717).

BNB Calc projects a 47% occupancy rate, $377 rate per night.

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

Return Metrics

29.66% 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)	$22,987	$45,974	$68,961	$91,948	$114,936	$229,872	$689,617
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$94,934	$130,320	$166,178	$202,526	$239,387	$432,201	$1,417,796

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.66%

Cap Rate

14.4%

Return on Investment

45.07%

420 Canyon Edge Canyon Lake, Texas, 78133-3746

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$64,718

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,987

Profit

Revenue

$64,718

Operating Expenses

$21,493

Operating Income

$43,224

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$22,987

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

2.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.66%

Cap Rate

14.4%

Return on Investment

45.07%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$7,906

Your adjusted annual income

$150,000 - $7,906 = $142,094

Taxes on $142,094 (30%)

$42,628

Your old tax bill

$45,000

Your new tax bill

$42,628

Estimated tax savings

$2,372

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