BNBCalc.com Investment Analysis Report of 1128 N 14th St, Waco, TX 76707, USA

3 bed • 1 bath • 8 guests • $300,000

BNB

Calc

Return Metrics

4.08% 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

4.08%

Cap Rate

7.78%

Return on Investment

15.3%

Annual Revenue

$56,145

AirDNA projects $252/night at 61% occupancy ($56,145).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,732

Annual Expenses

$32,785

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,168

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$468

Management & Platform Fees

$1,104

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

$964

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

$10,568

Deductible property tax

$5,310

Est. Depreciation Value

$143,449

Profit on this property

$23,360

Your total deduction

$135,967

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,967)

$14,033

Your old tax bill

$45,000

Your new tax bill

$4,210

Estimated tax savings

$40,790

1128 N 14th St Waco, Texas, 76707-3138

3 bed • 1 bath • 8 guests • $300,000

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

$56,145

Profit (Cash Flow)

$4,376

Cap Rate

7.8%

Annual Revenue

$56,145

AirDNA projects $252/night at 61% occupancy ($56,145)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.08% 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

4.08%

Cap Rate

7.78%

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

$10,568

Deductible property tax

$5,310

Your total deduction

$38,191

Your adjusted annual income

$150,000 - $38,191 = $111,809

Taxes on $111,809 (30%)

$33,543

Your old tax bill

$45,000

Your new tax bill

$33,543

Estimated tax savings

$11,457

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