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

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$50,024

Profit (Cash Flow)

$27,861

Cap Rate

14.9%

Annual Revenue

$50,024

AirDNA projects $198/night at 54% occupancy ($39,051). Airbtics projects $214/night at 64% occupancy ($50,023). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,942	$47,386	$69,525	$85,974
Occupancy	55%	63%	73%	80%
Nightly Rate	$171	$201	$255	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Terlingua Boathouse - Bungalow #2	$34,191	$173	54%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (119)
Terlingua Boathouse - Bungalow #1	$46,291	$204	62%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (120)
Casa de Amigos in Ghostown, Terlingua	$76,066	$278	74%	2	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (288)
SOLElLIO @theRuins -Discover More - 7 mins to BBNP	$31,371	$114	73%	2	4	1	$35	❌	❌	✅	N / Y	⭐️ 5 (49)
Lorna’s Ghost Town Cabin: Located in Ghost Town	$36,581	$139	70%	2	1	2	$115	❌	❌	❌	N / N	⭐️ 5 (66)
Casa Mariposa: Restored Rock Ruin in Ghost Town	$38,828	$185	55%	2	1	2	$145	❌	❌	❌	N / N	⭐️ 5 (77)
Mama Fu’s Ghostown Hideout w/great views	$43,754	$205	56%	2	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (105)
Vibrant Terlingua Vacation Rental Near Big Bend!	$63,969	$221	78%	2	2	2	$124	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Terlingua Sky: Ever Changing Views Near Ghost Town	$66,248	$251	71%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (79)
Pat O’s Place: Quiet, Comfortable & Convenient	$36,462	$198	48%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (66)
Stardust Luxury Cottage with loft & a great view	$89,843	$295	82%	2	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (58)
Terlingua Longhorn	$26,484	$148	48%	2	0	2	$50	❌	❌	❌	N / Y	⭐️ 5 (238)
Sherri’s Terlingua Cabin on the Creek: Easy Access	$38,032	$146	69%	2	1	2	$105	❌	❌	❌	N / Y	⭐️ 5 (89)
Terlingua Pixie	$29,151	$150	52%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (117)
Terlingua Desert Dome Glamp~w/Camper~15min-2-BBNP	$51,780	$278	50%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (64)
Mucho Gusto: Luxury 2br2ba, 3 Minutes from BBNP	$75,381	$288	71%	2	2	2	$165	❌	✅	❌	Y / N	⭐️ 5 (24)
Cat’s Tiny House on Ocotillo Mesa	$55,113	$186	80%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (364)
Pool House #2 • 2 BDR + 2 Baths + Private Pool	$83,546	$255	88%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (174)
Pool House #1 • 2 BDR + 2 Baths + Private Pool	$72,667	$242	80%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (217)
30ft Roof Top Deck- 2 bedroom Tiny House on Wheels	$39,149	$161	65%	2	1	2	$60	❌	❌	❌	N / N	⭐️ 5 (82)
906 Rio Vista: An Upscale Condo in Lajitas Resort	$58,518	$300	52%	2	2	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (30)
La Paloma Triste: Classic Adobe Near Big Bend NP	$49,312	$193	69%	2	1.5	2	$130	❌	❌	❌	N / N	⭐️ 5 (80)
Christmas Mountains Ranch: Classic 2br/1bth Cabin	$54,754	$201	73%	2	1	2	$130	❌	❌	❌	N / Y	⭐️ 5 (74)
Javelina Hideout: Modern eco-friendly private home	$45,972	$205	59%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 5 (144)
Texas Home Sweet Home is now Texas Home	$34,820	$164	56%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Crystal Mountain Cabin: Custom Built 2019. Relax i	$75,263	$227	89%	2	1	2	$145	❌	❌	❌	Y / N	⭐️ 5 (167)
Big Bend Getaway: Classic Adobe with Modern Flair	$48,891	$202	63%	2	1	2	$135	❌	❌	✅	N / Y	⭐️ 5 (84)
Crystal Valley Cabin: Modern-Rustic Style&Comfort	$38,064	$178	56%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 5 (90)
Terlingua container home with a view!	$38,634	$183	57%	2	1	2	$69	✅	❌	❌	N / N	⭐️ 5 (52)
Terlingua Casita de Chile's	$38,551	$168	62%	2	1	2	$55	✅	✅	❌	N / Y	⭐️ 5 (161)
Unwind your Knotty Soul in comfort and privacy	$76,817	$326	64%	2	1	2	$25	❌	❌	✅	N / N	⭐️ 5 (6)
Artist Haven	$54,311	$201	73%	2	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (209)
Lajitas House - River and Mountain Views	$67,158	$256	69%	2	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sunrise Ridge: Modern. Spacious Inside & Outside.	$51,048	$219	62%	2	1.5	2	$140	❌	❌	✅	Y / N	⭐️ 5 (95)
ALMA Ranch ~ ALMA 2 ~ Soul of the Desert	$31,116	$170	49%	2	1	2	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (133)
Dos Corazones: Exquisite Southwestern Adobe Home	$61,342	$264	63%	2	2	2	$195	❌	❌	❌	Y / N	⭐️ 5 (77)
No Stock Ranch: Secluded Home w/ Large Porch	$32,843	$143	59%	2	2	2	$135	❌	❌	❌	Y / N	⭐️ 5 (39)
Casa Tranquilla: Scenic Solar and Wind Powered Hom	$34,782	$172	53%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 5 (63)
Cosmic Company Big Bend - Terlingua, TX - Nova	$54,877	$441	34%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Tres Patas Terlingua	$70,869	$255	74%	2	1	2	$120	✅	❌	❌	N / N	⭐️ 5 (29)

Return Metrics

53.32% 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)	$27,860	$55,721	$83,582	$111,442	$139,303	$278,607	$835,821
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$233,860	$267,901	$302,127	$336,544	$371,158	$547,390	$1,321,274

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.32%

Cap Rate

14.92%

Return on Investment

67.91%

Terlingua Ghost Town Terlingua, Texas, 79852

2 bed • 1 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

231

Airbnb Investor Score

$15,086

Annual Profit

14.9%

Cap Rate

53.3%

Cash on Cash

$50,024

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 54% occupancy.Projected nightly rate is $214/night at 64% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$51,321

Avg annual revenue

64%

Avg occupancy rate

$214

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

$25k

$45k

$70k

$90k

$27,861

Profit

Revenue

$50,024

Operating Expenses

$20,183

Operating Income

$29,841

Mortgage & Taxes

$1,980

Profit (Cash Flow)

$27,861

$46,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Total

$46,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.32%

Cap Rate

14.92%

Return on Investment

67.91%

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

$11,096

Deductible property tax

$1,980

Your total deduction

$5,931

Your adjusted annual income

$150,000 - $5,931 = $144,069

Taxes on $144,069 (30%)

$43,221

Your old tax bill

$45,000

Your new tax bill

$43,221

Estimated tax savings

$1,779

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