BNBCalc Short Term Rental Investment Analysis 7200 Cordelia Ct, Austin, TX 78741, USA

5 bed • 2 bath • 5 guests • $500,000

BNB

Calc

Report by:

rus.hockey88@yahoo.com

Annual Revenue

$68,801

Profit (Cash Flow)

$13,048

Cap Rate

9.4%

Annual Revenue

$68,801

AirDNA projects $474/night at 55% occupancy ($95,219).

BNB Calc projects a 63% occupancy rate, $299 rate per night.

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

Return Metrics

10.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,048	$26,096	$39,145	$52,193	$65,242	$130,484	$391,453
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$132,960	$166,673	$201,172	$236,490	$272,661	$467,699	$1,605,084

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.23%

Cap Rate

9.35%

Return on Investment

25.85%

7200 Cordelia Ct Austin, Texas, 78741-6658

5 bed • 2 bath • 5 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$68,801

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,048

Profit

Revenue

$68,801

Operating Expenses

$22,024

Operating Income

$46,777

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$13,048

$127,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$12,500

Closing Costs

$15,000

Total

$127,500

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.23%

Cap Rate

9.35%

Return on Investment

25.85%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$38,211

Your adjusted annual income

$150,000 - $38,211 = $111,789

Taxes on $111,789 (30%)

$33,537

Your old tax bill

$45,000

Your new tax bill

$33,537

Estimated tax savings

$11,463

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