BNBCalc.com Investment Analysis Report of 1069 Stone Trail, New Braunfels, TX 78130, USA

3 bed • 2 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

1.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.45%

Cap Rate

7.11%

Return on Investment

17%

Annual Revenue

$42,306

AirDNA projects $351/night at 33% occupancy ($42,306).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,598

Annual Expenses

$19,180

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$353

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,123

Profit on this property

$23,126

Your total deduction

$150,639

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,639)

-$639

Your old tax bill

$45,000

Your new tax bill

-$192

Estimated tax savings

$45,192

1069 Stone Trail New Braunfels, Texas, 78130-2435

3 bed • 2 bath • 6 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,306

Profit (Cash Flow)

$1,214

Cap Rate

7.1%

Annual Revenue

$42,306

AirDNA projects $351/night at 33% occupancy ($42,306)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.45%

Cap Rate

7.11%

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 estimated deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Your total deduction

$44,911

Your adjusted annual income

$150,000 - $44,911 = $105,089

Taxes on $105,089 (30%)

$31,527

Your old tax bill

$45,000

Your new tax bill

$31,527

Estimated tax savings

$13,473

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com