BNBCalc.com Investment Analysis Report of 10141 Aragon Dr, Waco, TX, 76708

4 bed • 2 bath • 12 guests • $42,800

BNB

Calc

Return Metrics

108.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

108.4%

Cap Rate

58.25%

Return on Investment

116.78%

Annual Revenue

$44,384

AirDNA projects $248/night at 49% occupancy ($44,384). Airbtics projects $275/night at 59% occupancy ($59,260). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,780$48,264$80,466$129,491
Occupancy52%58%67%76%
Nightly Rate$186$219$315$448

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Nice & Quiet Just Minutes From Magnolia
$65,217
$303
57%
4382$125❌✅❌N / Y⭐️ 5 (143)Profile

B

Brazos Shores- Spectacular 4 Bedroom House
$22,339
$153
37%
4382$180❌❌❌N / Y⭐️ 5 (100)Profile

C

Shady Oaks Cabin - Waco/Magnolia/Baylor
$40,300
$200
53%
4382$125❌❌❌N / Y⭐️ 4.9 (55)Profile

D

Cameron Park House & Bungalow Pet Friendly!
$44,087
$204
56%
4391$175❌❌✅N / Y⭐️ 4.8 (55)Profile

E

Private Hot Tub and Pool at Honey Farms: Near Silo
$144,477
$672
58%
4392$200✅✅❌N / Y⭐️ 5 (56)Profile

Operating Expenses

Monthly Expenses

$1,621

Annual Expenses

$19,450

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,070

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$370

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$240

Annual Mortgage & Tax

$2,880

Downpayment

Purchase Price

$42,800

Percent Down

20%

Total Downpayment

$8,560

Total Loan Amount

$34,240

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$205

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$35

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$2,031

Deductible property tax

$424

Est. Depreciation Value

$26,432

Profit on this property

$24,934

Your total deduction

$3,953

So, your new taxable income is your previous income minus your total deduction ($150,000 - $3,953)

$146,047

Your old tax bill

$45,000

Your new tax bill

$43,814

Estimated tax savings

$1,186

property-location

10141 Aragon Dr Waco, Texas, 76708-5668

4 bed • 2 bath • 12 guests

Purchase Price

Est. $205/mo

Agent

Inquire about this property

Contact Agent

$42,800

Zestimate

772

Airbnb Investor Score

$22,054

Annual Profit

58.3%

Cap Rate

108.4%

Cash on Cash

$44,384

Annual Revenue

BNBCalc predicts this property will get $275 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

108.4%

Cap Rate

58.25%

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

$2,031

Deductible property tax

$424

Your total deduction

-$14,173

Your adjusted annual income

$150,000 - -$14,173 = $164,173

Taxes on $164,173 (30%)

$49,252

Your old tax bill

$45,000

Your new tax bill

$49,252

Estimated tax savings

-$4,252

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