BNBCalc Short Term Rental Investment Analysis 7005 Towering Oaks Dr, Austin, TX 78745, USA

4 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Annual Revenue

$89,302

Profit (Cash Flow)

$24,139

Cap Rate

10.8%

Annual Revenue

$89,302

AirDNA projects $326/night at 66% occupancy ($78,585).

BNB Calc projects a 75% occupancy rate, $326 rate per night.

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

Return Metrics

16.25% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,138	$48,277	$72,416	$96,555	$120,693	$241,387	$724,163
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$168,033	$216,970	$266,848	$317,710	$369,597	$646,046	$2,180,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.25%

Cap Rate

10.76%

Return on Investment

32.34%

7005 Towering Oaks Dr Austin, Texas, 78745-5220

4 bed • 2 bath • 8 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$89,302

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,139

Profit

Revenue

$89,302

Operating Expenses

$24,689

Operating Income

$64,613

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$24,139

$148,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,500

Closing Costs

$18,000

Total

$148,500

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.25%

Cap Rate

10.76%

Return on Investment

32.34%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$36,751

Your adjusted annual income

$150,000 - $36,751 = $113,249

Taxes on $113,249 (30%)

$33,975

Your old tax bill

$45,000

Your new tax bill

$33,975

Estimated tax savings

$11,025

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