BNBCalc Short Term Rental Investment Analysis 1009 Church Avenue, Waco, Texas 76706, United States

3 bed • 2 bath • 6 guests • $225,000

BNB

Calc

Report by:

forevermay0520@gmail.com

Annual Revenue

$57,270

Profit (Cash Flow)

$20,967

Cap Rate

16.1%

Annual Revenue

$57,270

AirDNA projects $222/night at 53% occupancy ($42,974). Airbtics projects $280/night at 56% occupancy ($57,270). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,627	$57,670	$71,823	$84,080
Occupancy	45%	53%	67%	77%
Nightly Rate	$168	$246	$386	$444

Seasonality (Profit by Month)

Return Metrics

34.8% 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)	$20,967	$41,934	$62,902	$83,869	$104,836	$209,673	$629,020
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,210	$4,557	$7,048	$9,693	$12,502	$29,365	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$74,927	$105,194	$135,814	$166,802	$198,175	$361,420	$1,175,154

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.8%

Cap Rate

16.06%

Return on Investment

49.67%

1009 Church Ave Waco, Texas, 76706-3211

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

Waco

Zoning

Laws

$57,270

Annual Revenue

BNBCalc predicts this property will get $280 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$20,967

Profit

Revenue

$57,270

Operating Expenses

$21,125

Operating Income

$36,145

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$20,967

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

DSCR Ratio

Strong

2.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.8%

Cap Rate

16.06%

Return on Investment

49.67%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$2,496

Your adjusted annual income

$150,000 - $2,496 = $147,504

Taxes on $147,504 (30%)

$44,251

Your old tax bill

$45,000

Your new tax bill

$44,251

Estimated tax savings

$749

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