BNBCalc.com Investment Analysis Report of 2204 Crazyhorse Pass, Austin, TX, 78734

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

-5.54% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.54%

Cap Rate

5.35%

Return on Investment

10.3%

Annual Revenue

$40,323

AirDNA projects $240/night at 46% occupancy ($40,322). Airbtics projects $352/night at 46% occupancy ($59,140). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$25,545	$45,303	$90,588	$150,922
Occupancy	33%	47%	57%	64%
Nightly Rate	$199	$250	$420	$627

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Stunning Home on Cliff with Views: 5 min to Lakes	$38,413	$185	53%	3	3	8	2	$180	❌	❌	✅	N / Y	⭐️ 4.8 (55)	Profile
B Blue moon 3.5 bedroom front - back patio near lake	$28,143	$149	48%	3	3	10	2	$130	❌	✅	✅	N / Y	⭐️ 4.8 (38)	Profile
C Barton by AvantStay \| Lake Views w/ Hot Tub	$82,118	$247	80%	3	3	8	1	$347	✅	✅	❌	N / Y	⭐️ 4.8 (69)	Profile
D New Lake Travis Retreat Home \| Mt View \| 3 bd 3 ba	$37,039	$130	75%	3	3	12	1	$150	❌	❌	✅	N / Y	⭐️ 5 (74)	Profile
E Lake Austin Adventure - Modern House	$60,405	$303	53%	3	3	7	2	$180	❌	❌	✅	N / Y	⭐️ 5 (194)	Profile

Operating Expenses

Monthly Expenses

$1,577

Annual Expenses

$18,922

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,036

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$336

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$2,248

Annual Mortgage & Tax

$26,976

Downpayment

Purchase Price

$400,000

Percent Down

20%

Total Downpayment

$80,000

Total Loan Amount

$320,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,919

Property Tax Yearly

0.99%

Property Tax Monthly

$330

Mortgage Insurance (PMI)

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$21,401

Your total deduction

$191,209

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,209)

-$41,209

Your old tax bill

$45,000

Your new tax bill

-$12,363

Estimated tax savings

$57,363

2204 Crazyhorse Pass Austin, Texas, 78734

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$40,323

Annual Revenue

BNBCalc predicts this property will get $352 per night with 46% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.54%

Cap Rate

5.35%

Return on Investment

10.3%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$61,961

Your adjusted annual income

$150,000 - $61,961 = $88,039

Taxes on $88,039 (30%)

$26,412

Your old tax bill

$45,000

Your new tax bill

$26,412

Estimated tax savings

$18,588

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