BNBCalc Short Term Rental Investment Analysis 4222 Trail de Paris, Canyon Lake, TX 78132, USA

3 bed • 2 bath • 10 guests • $320,000

BNB

Calc

Annual Revenue

$67,979

Profit (Cash Flow)

$24,476

Cap Rate

14.4%

Annual Revenue

$67,979

AirDNA projects $396/night at 47% occupancy ($67,979).

BNB Calc projects a 47% occupancy rate, $396 rate per night.

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

Return Metrics

29.81% 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)	$24,475	$48,951	$73,427	$97,902	$122,378	$244,757	$734,271
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$354,075	$388,439	$423,099	$458,065	$493,346	$674,810	$1,510,995

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.81%

Cap Rate

14.39%

Return on Investment

45.33%

4222 Trail de Paris Canyon Lake, Texas, 78132

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$67,979

Annual Revenue

Projected nightly rate is $396/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,476

Profit

Revenue

$67,979

Operating Expenses

$21,917

Operating Income

$46,062

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$24,476

$82,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,500

Closing Costs

$9,600

Total

$82,100

DSCR Ratio

Strong

2.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.81%

Cap Rate

14.39%

Return on Investment

45.33%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$8,399

Your adjusted annual income

$150,000 - $8,399 = $141,601

Taxes on $141,601 (30%)

$42,480

Your old tax bill

$45,000

Your new tax bill

$42,480

Estimated tax savings

$2,520

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