BNBCalc Short Term Rental Investment Analysis 9037 Mt Etna Dr, El Paso, TX, 79904

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

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$19,993

Profit (Cash Flow)

-$5,217

Cap Rate

2.8%

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

BNB Calc projects a 46% occupancy rate, $119 rate per night.

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

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 (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Northeast Entire Home	$23,191	$99	58%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy 3BR Apt: Mountain Views, Calm Vibes, Serene	$23,977	$113	55%	3	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.6 (29)
Cozy Home 3BR Near Ft Bliss \| M4	$19,715	$101	50%	3	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
La Casa Museo	$16,321	$78	53%	3	2	2	$120	❌	❌	❌	N / N	⭐️ 4.8 (11)
Cozy Modern Retreat - Up to 6 Guests	$26,938	$116	59%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Green House - Clean, Comfortable and Cozy	$19,504	$79	62%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (222)
Cozy 3 BR home, private backyrd close to Ft Bliss	$30,054	$89	86%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (68)
Near Ft Bliss, cozy, clean home	$24,106	$112	55%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (234)
Modern Farmhouse 3 Bedroom Near Ft. Bliss	$16,521	$100	40%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (43)
Chic Mountain View Sunset Villa	$31,023	$89	82%	3	2	1	$77	❌	❌	❌	Y / Y	⭐️ 5 (159)
Modern El Paso Home w/ Backyard & Fire Pit!	$50,600	$220	60%	3	2	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sweet & Sunny 3-Bedroom Home w/ Mountain View’s	$15,080	$77	49%	3	1	5	$60	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Urban Cowboy/Northeast, near Ft.Bliss, North	$22,774	$126	46%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Home away from home Cozy 3 Bedroom with a pool	$15,580	$99	29%	3	2	2	$120	✅	❌	✅	Y / Y	⭐️ 0 (0)
Siesta in la Hacienda in view of Mt. Franklin	$13,014	$110	31%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Art Deco 3 Bedroom Near Ft Bliss	$10,121	$100	25%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (30)
Spacious 4-Beds near Fort Bliss, BackYard	$16,209	$94	42%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Mountain Ridge Pool House with City Views	$42,377	$285	38%	3	3	2	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (52)
Beautiful 3 Bedrooms in North East, El Paso Tx	$23,003	$97	60%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cheerful 3-bedroom home with free parking	$11,942	$85	37%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Northeast Oasis	$61,111	$196	82%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (46)
Cheerful 3 bedroom North East El Paso, Tx	$11,688	$89	32%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Entire Charming, Cozy, Clean 3 Bedroom Home	$24,571	$82	76%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (44)
Mountain Views Modern Apt 3MIN to FtBliss\|UMC	$19,441	$122	42%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (17)
Mountain Breeze	$36,248	$131	74%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Adorable newly remodeled 3 bedroom home!	$26,867	$110	62%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Utopia Duplex Home 🌺/Pet Friendly	$28,907	$109	69%	3	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Ice Cream House	$11,281	$56	48%	3	1	2	$135	❌	❌	✅	Y / N	⭐️ 4.3 (3)
Relaxing 3 bedroom, two bath with plenty parking.	$23,975	$99	63%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (13)
NORTHEAST HIDDEN GEM!	$24,463	$97	63%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Lovely and Very Close to Restaurants and Shops	$14,808	$76	51%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.4 (24)
Entire Home w POOL - by Ft Bliss & Mountains	$53,793	$158	89%	3	2	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (74)
Beautiful and close to shops restaurants and more	$22,010	$69	85%	3	2	3	$45	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
Just Like Home	$16,005	$112	35%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Cozy heated pool house	$50,310	$125	82%	3	2	1	$90	✅	❌	✅	Y / Y	⭐️ 4.5 (119)
Cozy & Safe Entire 3bed 2bath Centrally Located!	$23,315	$65	96%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (22)
Blissful Billet \| Spacious 3 Bed \| Pets Welcome!	$24,888	$85	80%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Charming Haven: 3 Bb 2Ba	$8,554	$106	18%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy 3 Bedroom Home Featuring Free Parking	$28,106	$93	80%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Renovated Foothill Getaway	$29,942	$132	59%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

-13.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,216	-$10,433	-$15,650	-$20,867	-$26,084	-$52,169	-$156,509
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,300	$2,681	$4,147	$5,704	$7,356	$17,280	$105,920
Down Payment	$26,480	$26,480	$26,480	$26,480	$26,480	$26,480	$26,480
Property Appreciation	$3,972	$8,063	$12,277	$16,617	$21,087	$45,534	$188,969
Total Return	$26,535	$26,790	$27,253	$27,933	$28,839	$37,124	$164,860

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.43%

Cap Rate

2.8%

Return on Investment

0.14%

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 at Test

$132,400

Zestimate

El Paso

Guide

Market

Guide

Market Data

$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 71% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$24,808

Avg annual revenue

57%

Avg occupancy rate

$109

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$45k

$60k

-$5,217

Profit

Revenue

$19,993

Operating Expenses

$16,279

Operating Income

$3,714

Mortgage & Taxes

$8,931

Profit (Cash Flow)

-$5,217

$38,827

Cash Investment

Down Payment

$26,480

Renos & Furnishing

$8,375

Closing Costs

$3,972

Total

$38,827

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.43%

Cap Rate

2.8%

Return on Investment

0.14%

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

$6,284

Deductible property tax

$1,311

Your total deduction

$19,489

Your adjusted annual income

$150,000 - $19,489 = $130,511

Taxes on $130,511 (30%)

$39,153

Your old tax bill

$45,000

Your new tax bill

$39,153

Estimated tax savings

$5,847

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