BNBCalc Short Term Rental Investment Analysis 635 E Camp St, New Braunfels, TX 78130, USA

3 bed • 2 bath • 8 guests • $490,000

BNB

Calc

Annual Revenue

$81,431

Profit (Cash Flow)

$24,711

Cap Rate

11.8%

Annual Revenue

$81,431

AirDNA projects $343/night at 52% occupancy ($65,144).

BNB Calc projects a 65% occupancy rate, $343 rate per night.

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

Return Metrics

20.38% 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)	$24,711	$49,422	$74,133	$98,844	$123,556	$247,112	$741,337
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$392,000	$392,000	$392,000	$392,000	$392,000	$392,000	$392,000
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$529,411	$569,263	$609,569	$650,344	$691,600	$905,631	$1,930,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.38%

Cap Rate

11.78%

Return on Investment

36.48%

635 E Camp St New Braunfels, Texas, 78130-4211

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,350/mo

Inquire about this property

Contact Agent

$81,431

Annual Revenue

Projected nightly rate is $343/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,711

Profit

Revenue

$81,431

Operating Expenses

$23,666

Operating Income

$57,765

Mortgage & Taxes

$33,054

Profit (Cash Flow)

$24,711

$121,200

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$8,500

Closing Costs

$14,700

Total

$121,200

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.38%

Cap Rate

11.78%

Return on Investment

36.48%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$25,005

Your adjusted annual income

$150,000 - $25,005 = $124,995

Taxes on $124,995 (30%)

$37,498

Your old tax bill

$45,000

Your new tax bill

$37,498

Estimated tax savings

$7,502

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