BNBCalc Short Term Rental Investment Analysis 693 Riviera Dr, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 10 guests • $1,250,000

BNB

Calc

Annual Revenue

$55,948

Profit (Cash Flow)

-$48,726

Cap Rate

2.8%

Annual Revenue

$55,948

AirDNA projects $333/night at 46% occupancy ($55,948).

BNB Calc projects a 46% occupancy rate, $333 rate per night.

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

Return Metrics

-16.46% 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)	-$48,726	-$97,452	-$146,178	-$194,904	-$243,631	-$487,262	-$1,461,787
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$1,238,773	$1,228,672	$1,219,730	$1,211,981	$1,205,461	$1,192,633	$1,572,290

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.46%

Cap Rate

2.84%

Return on Investment

0.35%

693 Riviera Dr Canyon Lake, Texas, 78133-4090

3 bed • 2 bath • 10 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$55,948

Annual Revenue

AirDNA projects $333/night at 46% occupancy ($55,948.07).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$48,726

Profit

Revenue

$55,948

Operating Expenses

$20,353

Operating Income

$35,595

Mortgage & Taxes

$84,321

Profit (Cash Flow)

-$48,726

$296,000

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,500

Closing Costs

$37,500

Total

$296,000

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.46%

Cap Rate

2.84%

Return on Investment

0.35%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$316,862

Your adjusted annual income

$150,000 - $316,862 = -$166,862

Taxes on -$166,862 (30%)

-$50,058

Your old tax bill

$45,000

Your new tax bill

-$50,058

Estimated tax savings

$95,058