BNBCalc Short Term Rental Investment Analysis 530 Continental Dr, Seguin, TX, 78155

2 bed • 2 bath • 6 guests • $700,000

BNB

Calc

Annual Revenue

$33,741

Profit (Cash Flow)

-$31,545

Cap Rate

2.2%

Annual Revenue

$33,741

AirDNA projects $260/night at 69% occupancy ($65,524). Airbtics projects $149/night at 56% occupancy ($30,475). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,881	$28,608	$47,203	$73,567
Occupancy	38%	59%	77%	82%
Nightly Rate	$107	$126	$161	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Prairie Flower Treehouse	$37,093	$117	82%	2	1	1	$94	❌	❌	❌	Y / N	⭐️ 5 (57)
Sweet Medicine Treehouse	$34,265	$109	80%	2	1	1	$94	❌	✅	❌	Y / N	⭐️ 4.5 (44)
Laughing Water Treehouse	$32,319	$112	74%	2	1	1	$94	❌	❌	❌	N / N	⭐️ 5 (8)
Singing Cloud Treehouse	$31,024	$111	71%	2	1	1	$94	❌	✅	❌	Y / N	⭐️ 4.5 (26)
Haunted Magnolia Hotel Bed and Breakfast	$81,810	$236	93%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (913)
Walkable, Close to River House, Family Friendly	$14,429	$92	40%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Craftsman Two-Bedroom Home Near Downtown	$30,647	$89	91%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (126)
Private Glamping@River w/ Deck, Dock, Kayak, Wifi	$18,331	$115	39%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (106)
Downtown Pickleball Retreat	$31,127	$88	92%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
River Retreat / Kayaks / Fishing / Firepit	$35,111	$118	78%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (121)
River Access Getaway / Fast WiFi / Firepit / ZDT	$24,226	$78	78%	2	1	2	$61	❌	❌	❌	Y / Y	⭐️ 5 (156)
River Staycation / Fishing Dock / Kayak / FastWiFi	$29,306	$97	78%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (299)
River Access Staycation / FastWiFi / Firepit / ZDT	$22,869	$75	77%	2	1	2	$61	❌	❌	❌	Y / Y	⭐️ 5 (217)
Sweet&Cozy on King- 2BR 2Baths Condo	$14,699	$109	33%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
Peacock Pass on Lake Dunlap	$30,430	$154	48%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (47)
Redwood Tree Haus - Cloud Lane	$44,745	$285	42%	2	1	2	$85	✅	✅	✅	N / Y	⭐️ 4.5 (90)
La Posada Haus - Heated pool at Wundercove	$20,741	$149	36%	2	1	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (17)
Lago Haus- Heated pool at Wundercove Cottages	$18,184	$148	32%	2	1	2	$85	✅	✅	✅	Y / Y	⭐️ 5 (16)
La Casita Blanca	$29,843	$100	75%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (39)
Catfish Cabin on Lake Dunlap w/ Heated Pool	$20,204	$149	35%	2	1	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (79)
Bass Haus at Wundercove- Heated Pool/Hot Tubs	$24,211	$149	42%	2	0	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (74)
Angler Haus · Cozy Cottage on Lake Dunlap	$20,911	$148	37%	2	0	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (60)
Tiny Texas Bungalow	$21,899	$119	46%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (23)
Cozy, eclectic Krezdorn West	$37,238	$155	63%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
River Getaway / Fishing Dock / Kayaks / Fast Wifi	$25,740	$101	65%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (251)
15 Min to New Braunfels-Riverfront-Kayaks	$21,964	$158	34%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cheerful & Bright 2-Bedroom Longterm Available	$26,956	$171	40%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (50)
M&M Cow Company	$15,804	$63	62%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cozy Retreat in Geronimo w/ 2 BD	$22,765	$95	59%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (35)
Las Palmas Tree Haus - Cloud Lane	$24,596	$206	31%	2	1	2	$85	✅	✅	✅	N / N	⭐️ 4.5 (58)
Cozy Seguin Home - 2B/2B	$41,394	$130	87%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
River Roost	$75,204	$264	77%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (137)
15 Min to New Braunfels-Paddle Boards-Kayaks	$36,483	$177	52%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cheerful 2 bedroom cottage, backside view of Lake	$27,347	$172	42%	2	1	2	$150	❌	✅	❌	N / Y	⭐️ 4.5 (20)
Full Home - Seguin & New Braunfels with RV Hookups	$28,935	$134	59%	2	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Creek Run Ranch	$30,309	$121	67%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (12)
King & Queen Bed - Guadalupe Hip Haven	$36,015	$123	80%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)

Return Metrics

-18.83% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$31,544	-$63,089	-$94,634	-$126,179	-$157,724	-$315,449	-$946,347
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$689,455	$679,540	$670,274	$661,676	$653,767	$625,292	$752,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.83%

Cap Rate

2.23%

Return on Investment

-2.18%

530 Continental Dr Seguin, Texas, 78155

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

-73

Airbnb Investor Score

-$31,544

Annual Profit

2.2%

Cap Rate

-18.8%

Cash on Cash

$33,741

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $260/night at 69% occupancy.Projected nightly rate is $149/night at 56% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$29,977

Avg annual revenue

56%

Avg occupancy rate

$149

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$60k

$85k

-$31,545

Profit

Revenue

$33,741

Operating Expenses

$18,066

Operating Income

$15,675

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$31,545

$167,500

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$6,500

Closing Costs

$21,000

Total

$167,500

DSCR Ratio

Weak

0.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.83%

Cap Rate

2.23%

Return on Investment

-2.18%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$101,790

Your adjusted annual income

$150,000 - $101,790 = $48,210

Taxes on $48,210 (30%)

$14,463

Your old tax bill

$45,000

Your new tax bill

$14,463

Estimated tax savings

$30,537

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11.35 sqft

Year built:

1930

Size:

Type:

LOT

Parking:

Heating:

Propane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: 2

Lot size: 11.35 sqft

Building area: -

Garage: No

Heating: Propane

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: None

Parking: Detached Carport

Amenities: Gas Range, Some Gas Appliances

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 109144

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $561,310

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Navarro High School with 6/10 star rating