BNBCalc.com Investment Analysis Report of 109 E 10th St, Austin, TX, 78701

10 bed • 2.5 bath • 14 guests • $3,700,000

BNB

Calc

Return Metrics

4.72% 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

4.72%

Cap Rate

7.25%

Return on Investment

22.42%

Annual Revenue

$324,391

AirDNA projects $955/night at 93% occupancy ($324,391).

User selected values for this report: 93% occupancy rate, $955 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,654

Annual Expenses

$55,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,703

Management & Platform Fees

$811

Platform Fee (i.e. Airbnb)

$811

Property Manager Fee

$0

Property Details

General Info

Lot size:

2,753 sqft

Year built:

1961

Size:

4,916 sqft

Type:

OTHER

Parking:

-

Heating:

-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Office Bldg (General)
  • Stories: 3
  • Lot size: 2,753 sqft
  • Building area: 4,916 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -

Lot Info

  • Zoning: -
  • Land Use: Commercial
  • Parcel Number: 0206031011
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,888,280
  • County Est. Land Value: $1,102,000
  • Assessed Land Value: $1,102,000
  • County Est. Structure Value: $786,280

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
05/13/22$00%Jmn Enterprises Llc
08/01/95$00%Wooten Building Llc

Ownership

  • Name: Jmn Enterprises Llc
  • Owner Occupied: No
  • Owner Mailing Address: 12617 Orba Dr, Austin, TX 78739
  • Years Owned: 31
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Sanchez Elementary School with 5 star rating
  • Middle School: Fulmore Middle School with 4 star rating
  • High School: Austin High School with 7 star rating

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

$146,003

Deductible property tax

$36,630

Est. Depreciation Value

$721,607

Profit on this property

$268,541

Your total deduction

$635,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $635,699)

-$485,699

Your old tax bill

$45,000

Your new tax bill

-$145,710

Estimated tax savings

$190,710

property-location

109 E 10th St Austin, Texas, 78701

10 bed • 2.5 bath • 14 guests

Est. $17,747/mo

Agent

Inquire about this property

Contact Agent

$509,000

Zestimate

39

Airbnb Investor Score

$41,236

Annual Profit

7.3%

Cap Rate

4.7%

Cash on Cash

$324,391

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.72%

Cap Rate

7.25%

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

$146,003

Deductible property tax

$36,630

Your total deduction

$150,099

Your adjusted annual income

$150,000 - $150,099 = -$99

Taxes on -$99 (30%)

-$30

Your old tax bill

$45,000

Your new tax bill

-$30

Estimated tax savings

$45,030

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