BNBCalc.com Investment Analysis Report of 9037 Mt Etna Dr, El Paso, TX, 79904

3 bed • 1.5 bath • 9 guests • $132,400

BNB

Calc

Return Metrics

-13.42% 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

-13.42%

Cap Rate

2.8%

Return on Investment

0.15%

Annual Revenue

$19,993

AirDNA projects $119/night at 46% occupancy ($19,993). Airbtics projects $109/night at 57% occupancy ($22,692). Airbtics predicts this property will perform in the 48% revenue percentile

User selected values for this report: 46% occupancy rate, $119 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$14,427	$22,265	$32,253	$42,546
Occupancy	42%	58%	74%	82%
Nightly Rate	$88	$99	$113	$134

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 Charming Northeast Entire Home	$23,191	$99	58%	3	2	6	1	$75	❌	❌	❌	N / Y	⭐️ 5 (37)	Profile
B Cozy 3BR Apt: Mountain Views, Calm Vibes, Serene	$23,977	$113	55%	3	1	6	2	$55	❌	❌	✅	N / Y	⭐️ 4.6 (29)	Profile
C Cozy Home 3BR Near Ft Bliss \| M4	$19,715	$101	50%	3	2	8	2	$55	❌	❌	✅	N / Y	⭐️ 4.8 (96)	Profile
D La Casa Museo	$16,321	$78	53%	3	2	6	2	$120	❌	❌	❌	N / N	⭐️ 4.8 (11)	Profile
E Cozy Modern Retreat - Up to 6 Guests	$26,938	$116	59%	3	1	6	2	$99	❌	❌	❌	N / Y	⭐️ 5 (66)	Profile

Operating Expenses

Monthly Expenses

$1,357

Annual Expenses

$16,279

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$867

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$167

Management & Platform Fees

$50

Platform Fee (i.e. Airbnb)

$50

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$744

Annual Mortgage & Tax

$8,928

Downpayment

Purchase Price

$132,400

Percent Down

20%

Total Downpayment

$26,480

Total Loan Amount

$105,920

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$635

Property Tax Yearly

0.99%

Property Tax Monthly

$109

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

$6,284

Deductible property tax

$1,311

Est. Depreciation Value

$46,128

Profit on this property

$3,714

Your total deduction

$50,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - $50,008)

$99,992

Your old tax bill

$45,000

Your new tax bill

$29,998

Estimated tax savings

$15,002

9037 Mt Etna Dr El Paso, Texas, 79904-1534

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $635/mo

Inquire about this property

Contact Test

Agent at BNB

$132,400

Zestimate

$19,993

Annual Revenue

BNBCalc predicts this property will get $109 per night with 57% 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

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

-13.42%

Cap Rate

2.8%

Return on Investment

0.15%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $1,340/mo ($16,080/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $1,190 to $1,480.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
9207 Roanoke Dr	$1,700	1700	Single Family	3	1.5	5/16	98.2%	0.73 mi
9321 Roanoke Dr	$1,250	1051	Single Family	3	1.5	3/13	98.1%	0.73 mi
9304 Montgomery Dr	$1,295	992	Single Family	3	1.5	6/27	97.9%	0.83 mi
5105 Knox Dr	$1,185	1216	Single Family	3	1.5	4/26	97.0%	1.18 mi
4938 Meade Ct	$1,500	1200	Condo	3	1.5	2/26	96.7%	1.30 mi

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

$6,284

Deductible property tax

$1,311

Your total deduction

$18,883

Your adjusted annual income

$150,000 - $18,883 = $131,117

Taxes on $131,117 (30%)

$39,335

Your old tax bill

$45,000

Your new tax bill

$39,335

Estimated tax savings

$5,665

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