BNBCalc Short Term Rental Investment Analysis 8414 Zodiac Dr, Universal City, TX 78148, USA

4 bed • 3 bath • 12 guests • $309,000

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$62,128

Profit (Cash Flow)

$19,527

Cap Rate

13.1%

Annual Revenue

$62,128

AirDNA projects $378/night at 45% occupancy ($62,128).

BNB Calc projects a 45% occupancy rate, $378 rate per night.

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

Return Metrics

23.86% 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)	$19,527	$39,054	$58,581	$78,108	$97,635	$195,271	$585,815
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,035	$6,258	$9,680	$13,312	$17,169	$40,328	$247,200
Down Payment	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800
Property Appreciation	$9,270	$18,818	$28,652	$38,782	$49,215	$106,270	$441,024
Total Return	$93,632	$125,931	$158,714	$192,003	$225,821	$403,671	$1,335,840

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.86%

Cap Rate

13.06%

Return on Investment

38.9%

8414 Zodiac Dr Universal City, Texas, 78148-2611

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,482/mo

Inquire about this property

Contact Agent

$62,128

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,527

Profit

Revenue

$62,128

Operating Expenses

$21,757

Operating Income

$40,371

Mortgage & Taxes

$20,844

Profit (Cash Flow)

$19,527

$81,820

Cash Investment

Down Payment

$61,800

Renos & Furnishing

$10,750

Closing Costs

$9,270

Total

$81,820

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.86%

Cap Rate

13.06%

Return on Investment

38.9%

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

$14,665

Deductible property tax

$3,059

Your total deduction

$12,568

Your adjusted annual income

$150,000 - $12,568 = $137,432

Taxes on $137,432 (30%)

$41,229

Your old tax bill

$45,000

Your new tax bill

$41,229

Estimated tax savings

$3,771

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