BNBCalc.com Investment Analysis Report of TX-79, Wichita Falls, TX,

3 bed • 2 bath • 8 guests • $45,000

BNB

Calc

Return Metrics

8.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.48%

Cap Rate

10.27%

Return on Investment

17.99%

Annual Revenue

$21,038

AirDNA projects $144/night at 40% occupancy ($21,038). Airbtics projects $160/night at 54% occupancy ($31,557). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$15,721$25,039$47,842$77,584
Occupancy36%53%70%80%
Nightly Rate$116$125$181$259

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cottage on Morningside Historic District
$21,746
$85
67%
3162$30❌❌❌N / Y⭐️ 4.9 (366)Profile

B

Hideaway on Speedway!
$28,768
$133
56%
3384$100✅❌✅N / Y⭐️ 4.8 (48)Profile

C

3 Bed+Game Room in Wichita Falls close to AirForce
$30,958
$133
57%
3161$150❌❌✅N / Y⭐️ 4.5 (12)Profile

D

Cozy Craftsman
$27,879
$132
55%
3162$100❌❌✅N / Y⭐️ 4.8 (71)Profile

E

The Black Pearl
$20,952
$114
46%
3161$80❌❌✅N / Y⭐️ 4.5 (37)Profile

Operating Expenses

Monthly Expenses

$1,368

Annual Expenses

$16,415

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$875

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$175

Management & Platform Fees

$53

Platform Fee (i.e. Airbnb)

$53

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$252

Annual Mortgage & Tax

$3,024

Downpayment

Purchase Price

$45,000

Percent Down

20%

Total Downpayment

$9,000

Total Loan Amount

$36,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$216

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$37

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

$2,136

Deductible property tax

$445

Est. Depreciation Value

$26,165

Profit on this property

$4,623

Your total deduction

$24,124

So, your new taxable income is your previous income minus your total deduction ($150,000 - $24,124)

$125,876

Your old tax bill

$45,000

Your new tax bill

$37,763

Estimated tax savings

$7,237

property-location

TX-79 Wichita Falls, Texas

3 bed • 2 bath • 8 guests

Purchase Price

Est. $216/mo

Agent

Inquire about this property

Contact Agent

$45,000

Zestimate

73

Airbnb Investor Score

$1,599

Annual Profit

10.3%

Cap Rate

8.5%

Cash on Cash

$21,038

Annual Revenue

BNBCalc predicts this property will get $160 per night with 54% 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

8.48%

Cap Rate

10.27%

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

$2,136

Deductible property tax

$445

Your total deduction

$6,204

Your adjusted annual income

$150,000 - $6,204 = $143,796

Taxes on $143,796 (30%)

$43,139

Your old tax bill

$45,000

Your new tax bill

$43,139

Estimated tax savings

$1,861

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