BNBCalc Short Term Rental Investment Analysis 775 Pinehurst Dr, New Braunfels, TX 78130, USA

3 bed • 2 bath • 10 guests • $310,000

BNB

Calc

Annual Revenue

$63,045

Profit (Cash Flow)

$20,857

Cap Rate

13.5%

Annual Revenue

$63,045

AirDNA projects $421/night at 41% occupancy ($63,044).

BNB Calc projects a 41% occupancy rate, $421 rate per night.

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

Return Metrics

26.13% 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)	$20,857	$41,714	$62,571	$83,429	$104,286	$208,573	$625,719
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$340,157	$370,593	$401,317	$432,337	$463,661	$625,187	$1,378,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.13%

Cap Rate

13.47%

Return on Investment

41.6%

775 Pinehurst Dr New Braunfels, Texas, 78130-2449

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,487/mo

Inquire about this property

Contact Agent

$63,045

Annual Revenue

Projected nightly rate is $421/night at 41% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,857

Profit

Revenue

$63,045

Operating Expenses

$21,276

Operating Income

$41,769

Mortgage & Taxes

$20,912

Profit (Cash Flow)

$20,857

$79,800

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$8,500

Closing Costs

$9,300

Total

$79,800

DSCR Ratio

Strong

2.00

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.13%

Cap Rate

13.47%

Return on Investment

41.6%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$11,027

Your adjusted annual income

$150,000 - $11,027 = $138,973

Taxes on $138,973 (30%)

$41,692

Your old tax bill

$45,000

Your new tax bill

$41,692

Estimated tax savings

$3,308

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