BNBCalc Short Term Rental Investment Analysis 958 Delaine Dr, Corpus Christi, TX 78411, USA

5 bed • 3 bath • 10 guests • $255,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$66,401

Profit (Cash Flow)

$27,488

Cap Rate

17.5%

Annual Revenue

$66,401

AirDNA projects $303/night at 60% occupancy ($66,401).

BNB Calc projects a 60% occupancy rate, $303 rate per night.

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

Return Metrics

38.49% 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)	$27,487	$54,975	$82,463	$109,950	$137,438	$274,876	$824,630
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000
Down Payment	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000
Property Appreciation	$7,650	$15,529	$23,645	$32,004	$40,614	$87,698	$363,951
Total Return	$290,137	$325,504	$361,108	$396,955	$433,053	$617,575	$1,443,582

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.49%

Cap Rate

17.52%

Return on Investment

52.72%

958 Delaine Dr Corpus Christi, Texas, 78411-2322

5 bed • 3 bath • 10 guests

Purchase Price

Est. $1,223/mo

Inquire about this property

Contact Jeremy

Corpus Christi

Guide

Zoning

Market

Guide

Laws

Market Data

$66,401

Annual Revenue

Projected nightly rate is $303/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,488

Profit

Revenue

$66,401

Operating Expenses

$21,712

Operating Income

$44,689

Mortgage & Taxes

$17,201

Profit (Cash Flow)

$27,488

$71,400

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$12,750

Closing Costs

$7,650

Total

$71,400

DSCR Ratio

Strong

2.60

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.49%

Cap Rate

17.52%

Return on Investment

52.72%

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

$12,103

Deductible property tax

$2,524

Your total deduction

-$466

Your adjusted annual income

$150,000 - -$466 = $150,466

Taxes on $150,466 (30%)

$45,140

Your old tax bill

$45,000

Your new tax bill

$45,140

Estimated tax savings

-$140

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