BNBCalc.com Investment Analysis Report of 1043 Lone Star Dr, New Braunfels, TX 78130, USA

3 bed • 2 bath • 8 guests • $1,200,000

BNB

Calc

Return Metrics

-8.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.63%

Cap Rate

4.69%

Return on Investment

8.16%

Annual Revenue

$80,536

AirDNA projects $450/night at 49% occupancy ($80,536).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,012

Annual Expenses

$24,150

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,371

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

Property Manager Fee

$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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$558,117

Profit on this property

$56,387

Your total deduction

$570,564

So, your new taxable income is your previous income minus your total deduction ($150,000 - $570,564)

-$420,564

Your old tax bill

$45,000

Your new tax bill

-$126,169

Estimated tax savings

$171,169

property-location

1043 Lone Star Dr New Braunfels, Texas, 78130-2937

3 bed • 2 bath • 8 guests

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$80,536

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.63%

Cap Rate

4.69%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$190,436

Your adjusted annual income

$150,000 - $190,436 = -$40,436

Taxes on -$40,436 (30%)

-$12,131

Your old tax bill

$45,000

Your new tax bill

-$12,131

Estimated tax savings

$57,131

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