BNBCalc Short Term Rental Investment Analysis Terlingua Ghost Town, Terlingua, TX

2 bed • 1 bath • 3 guests • $200,000

BNB

Calc

Annual Revenue

$44,640

Profit (Cash Flow)

$23,177

Cap Rate

12.6%

Annual Revenue

$44,640

AirDNA projects $215/night at 55% occupancy ($43,190). Airbtics projects $194/night at 63% occupancy ($44,640). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,554	$43,890	$59,234	$80,634
Occupancy	53%	62%	72%	78%
Nightly Rate	$154	$189	$220	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SOLElLIO @theRuins -Discover More - 7 mins to BBNP	$23,186	$92	66%	2	4	1	$35	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Mama Fu’s Ghostown Hideout w/great views	$27,797	$133	54%	2	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Vibrant Terlingua Vacation Rental Near Big Bend!	$58,981	$217	73%	2	2	2	$124	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Terlingua Sky: Ever Changing Views Near Ghost Town	$68,730	$260	71%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (74)
Terlingua Boathouse - Bungalow #2	$33,559	$173	53%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (104)
Terlingua Boathouse - Bungalow #1	$41,607	$203	56%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (108)
Casa de Amigos in Ghostown, Terlingua	$72,613	$277	71%	2	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (272)
Terlingua Longhorn	$24,571	$147	45%	2	0	2	$50	❌	❌	❌	N / Y	⭐️ 5 (233)
Mucho Gusto: Luxury 2br2ba, 3 Minutes from BBNP	$70,151	$271	70%	2	2	2	$165	❌	✅	❌	Y / N	⭐️ 4.8 (21)
Lorna’s Ghost Town Cabin: Located in Ghost Town	$34,835	$128	72%	2	1	2	$115	❌	❌	❌	N / N	⭐️ 4.8 (64)
Casa Mariposa: Restored Rock Ruin in Ghost Town	$30,688	$175	46%	2	1	2	$145	❌	❌	❌	N / N	⭐️ 4.8 (74)
Pool House #1 • 2 BDR + 2 Baths + Private Pool	$63,569	$216	78%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (206)
Pool House #2 • 2 BDR + 2 Baths + Private Pool	$73,815	$231	86%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (157)
906 Rio Vista: An Upscale Condo in Lajitas Resort	$58,501	$288	54%	2	2	2	$155	❌	✅	❌	Y / Y	⭐️ 4.8 (28)
La Paloma Triste: Classic Adobe Near Big Bend NP	$41,283	$183	61%	2	2	2	$130	❌	❌	❌	N / N	⭐️ 4.9 (75)
Pat O’s Place: Quiet, Comfortable & Convenient	$31,108	$188	43%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (63)
Texas Home Sweet Home is now Texas Home	$27,768	$146	50%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Lajitas House - River and Mountain Views	$66,705	$241	74%	2	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stardust Luxury Cottage with loft & a great view	$73,388	$282	70%	2	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (50)
Sherri’s Terlingua Cabin on the Creek: Easy Access	$32,125	$136	62%	2	1	2	$105	❌	❌	❌	N / Y	⭐️ 4.8 (87)
Artist Haven	$54,542	$192	77%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (201)
Terlingua Pixie	$28,957	$149	52%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 4.9 (112)
Sunrise Ridge: Modern. Spacious Inside & Outside.	$39,980	$200	53%	2	2	2	$140	❌	❌	✅	Y / N	⭐️ 4.9 (92)
Dos Corazones: Exquisite Southwestern Adobe Home	$61,528	$249	67%	2	2	2	$195	❌	❌	❌	Y / N	⭐️ 4.9 (73)
No Stock Ranch: Secluded Home w/ Large Porch	$28,369	$137	53%	2	2	2	$135	❌	❌	❌	Y / N	⭐️ 4.8 (37)
Cat’s Tiny House on Ocotillo Mesa	$45,951	$156	79%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (353)
30ft Roof Top Deck- 2 bedroom Tiny House on Wheels	$37,871	$137	73%	2	1	2	$60	❌	❌	❌	N / N	⭐️ 4.9 (73)
No.5 The Ruins Camping Hotel - Central Ghostown	$40,464	$201	55%	2	4	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
La Sombra House - Ghostown 8	$51,834	$194	73%	2	4	1	$0	❌	❌	✅	N / Y	⭐️ 5 (30)
Terlingua Desert Dome Glamp~w/Camper~15min-2-BBNP	$53,791	$277	52%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.8 (55)
Christmas Mountains Ranch: Classic 2br/1bth Cabin	$48,729	$184	71%	2	1	2	$130	❌	❌	❌	N / Y	⭐️ 5 (68)
Javelina Hideout: Modern eco-friendly private home	$44,109	$197	59%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 5 (142)
Crystal Mountain Cabin: Custom Built 2019. Relax i	$67,562	$210	86%	2	1	2	$145	❌	❌	❌	Y / N	⭐️ 5 (164)
Big Bend Getaway: Classic Adobe with Modern Flair	$46,406	$190	64%	2	1	2	$135	❌	❌	✅	N / Y	⭐️ 5 (82)
Crystal Valley Cabin: Modern-Rustic Style&Comfort	$35,393	$173	53%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 5 (87)
Creosote Crossing Container Off-Grid in Terlingua	$31,721	$107	81%	2	0	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (93)
Big Bend StarGazer PLUS: 2 Retro Airstreams for 4	$76,090	$330	63%	2	2	2	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Terlingua Casita de Chile's	$35,525	$162	59%	2	1	2	$55	✅	✅	❌	N / Y	⭐️ 5 (157)
Terlingua container home with a view!	$40,091	$186	58%	2	1	2	$69	✅	❌	❌	N / N	⭐️ 5 (41)
Casa Tranquilla: Scenic Solar and Wind Powered Hom	$33,384	$158	56%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 4.8 (61)

Return Metrics

10.91% 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)	$23,176	$46,353	$69,530	$92,707	$115,884	$231,769	$695,307
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$229,176	$258,533	$288,076	$317,809	$347,739	$500,552	$1,180,759

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.91%

Cap Rate

12.57%

Return on Investment

13.74%

Terlingua Ghost Town Terlingua, Texas, 79852

2 bed • 1 bath • 3 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

135

Airbnb Investor Score

$23,176

Annual Profit

12.6%

Cap Rate

10.9%

Cash on Cash

$44,640

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 55% occupancy.Projected nightly rate is $194/night at 63% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$46,431

Avg annual revenue

63%

Avg occupancy rate

$194

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$60k

$75k

$23,177

Profit

Revenue

$44,640

Operating Expenses

$19,483

Operating Income

$25,157

Mortgage & Taxes

$1,980

Profit (Cash Flow)

$23,177

$212,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$212,250

DSCR Ratio

Strong

12.71

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.91%

Cap Rate

12.57%

Return on Investment

13.74%

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

Deductible property tax

$1,980

Your total deduction

-$482

Your adjusted annual income

$150,000 - -$482 = $150,482

Taxes on $150,482 (30%)

$45,144

Your old tax bill

$45,000

Your new tax bill

$45,144

Estimated tax savings

-$144

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4.15 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 4.15 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 26004

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools