BNBCalc.com Investment Analysis Report of 1048 Eagle Canyon Dr, China Spring, TX, 76633

5 bed • 3 bath • 15 guests • $259,000

BNB

Calc

Return Metrics

37.58% 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

37.58%

Cap Rate

17.23%

Return on Investment

51.84%

Annual Revenue

$67,037

AirDNA projects $437/night at 42% occupancy ($67,036). Airbtics projects $385/night at 49% occupancy ($68,903). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$37,261$66,945$103,318$144,118
Occupancy37%48%59%68%
Nightly Rate$265$371$467$567

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Oak Tree Country Manor w/ Pool
$108,315
$555
52%
54162$225✅❌❌N / Y⭐️ 5 (20)Profile

B

2Farmhouses on 2Acres: Sleeps 14
$96,556
$597
43%
54142$200❌❌❌N / Y⭐️ 5 (5)Profile

C

Cottage House (Pickleball Court)
$87,351
$465
50%
54102$250❌❌❌N / Y⭐️ 5 (80)Profile

D

Fixer Upper's Famous Barndominium Set on 16 Acres
$69,729
$506
37%
52161$200❌❌✅N / Y⭐️ 4.9 (115)Profile

E

HGTV’s Fixer Upper Gem Silos Perf Family Gathering
$45,740
$205
57%
55121$210❌❌✅N / Y⭐️ 4.8 (123)Profile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,395

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,455

Annual Mortgage & Tax

$17,460

Downpayment

Purchase Price

$259,000

Percent Down

20%

Total Downpayment

$51,800

Total Loan Amount

$207,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,242

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$214

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

$12,292

Deductible property tax

$2,564

Est. Depreciation Value

$127,446

Profit on this property

$44,642

Your total deduction

$97,661

So, your new taxable income is your previous income minus your total deduction ($150,000 - $97,661)

$52,339

Your old tax bill

$45,000

Your new tax bill

$15,702

Estimated tax savings

$29,298

property-location

1048 Eagle Canyon Dr China Spring, Texas, 76633-3238

5 bed • 3 bath • 15 guests

Purchase Price

Est. $1,242/mo

Agent

Inquire about this property

Contact Agent

$259,000

Zestimate

214

Airbnb Investor Score

$27,182

Annual Profit

17.2%

Cap Rate

37.6%

Cash on Cash

$67,037

Annual Revenue

BNBCalc predicts this property will get $385 per night with 49% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

28

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 28 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.58%

Cap Rate

17.23%

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

$12,292

Deductible property tax

$2,564

Your total deduction

$10,726

Your adjusted annual income

$150,000 - $10,726 = $139,274

Taxes on $139,274 (30%)

$41,782

Your old tax bill

$45,000

Your new tax bill

$41,782

Estimated tax savings

$3,218

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