BNBCalc.com Investment Analysis Report of 1157 Turtle Trail, New Braunfels, TX 78130, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

11.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.34%

Cap Rate

9.47%

Return on Investment

27.86%

Annual Revenue

$124,680

AirDNA projects $502/night at 68% occupancy ($124,679).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,491

Annual Expenses

$29,888

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,739

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,039

Management & Platform Fees

$312

Platform Fee (i.e. Airbnb)

$312

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,604

Profit on this property

$94,791

Your total deduction

$430,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $430,174)

-$280,174

Your old tax bill

$45,000

Your new tax bill

-$84,052

Estimated tax savings

$129,052

property-location

1157 Turtle Trail New Braunfels, Texas, 78130-5462

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$124,680

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.34%

Cap Rate

9.47%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$111,646

Your adjusted annual income

$150,000 - $111,646 = $38,354

Taxes on $38,354 (30%)

$11,506

Your old tax bill

$45,000

Your new tax bill

$11,506

Estimated tax savings

$33,494

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