BNBCalc Short Term Rental Investment Analysis 535 Walnut Heights Blvd, New Braunfels, TX 78130, USA

5 bed • 3.5 bath • 10 guests • $295,000

BNB

Calc

Annual Revenue

$120,063

Profit (Cash Flow)

$71,475

Cap Rate

31.0%

Annual Revenue

$120,063

AirDNA projects $587/night at 56% occupancy ($120,063).

BNB Calc projects a 56% occupancy rate, $587 rate per night.

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

Return Metrics

88.54% 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)	$71,475	$142,950	$214,425	$285,900	$357,375	$714,750	$2,144,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000
Down Payment	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000
Property Appreciation	$8,850	$17,965	$27,354	$37,025	$46,985	$101,455	$421,042
Total Return	$375,325	$455,915	$536,779	$617,925	$699,361	$1,111,205	$2,860,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.54%

Cap Rate

30.97%

Return on Investment

103.09%

535 Walnut Heights Blvd New Braunfels, Texas, 78130-2342

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $1,415/mo

Inquire about this property

Contact Agent

$120,063

Annual Revenue

AirDNA projects $587/night at 56% occupancy ($120,063).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$71,475

Profit

Revenue

$120,063

Operating Expenses

$28,688

Operating Income

$91,375

Mortgage & Taxes

$19,900

Profit (Cash Flow)

$71,475

$80,725

Cash Investment

Down Payment

$59,000

Renos & Furnishing

$12,875

Closing Costs

$8,850

Total

$80,725

DSCR Ratio

Strong

4.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.54%

Cap Rate

30.97%

Return on Investment

103.09%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$14,001

Deductible property tax

$2,920

Your total deduction

-$4,934

Your adjusted annual income

$150,000 - -$4,934 = $154,934

Taxes on $154,934 (30%)

$46,480

Your old tax bill

$45,000

Your new tax bill

$46,480

Estimated tax savings

-$1,480