BNBCalc.com Investment Analysis Report of 124 Hinge Path, Cibolo, TX 78108, USA

3 bed • 3 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

-1.78% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.78%

Cap Rate

6.28%

Return on Investment

13.83%

Annual Revenue

$41,024

AirDNA projects $234/night at 48% occupancy ($41,024).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,584

Annual Expenses

$19,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,797

Profit on this property

$22,011

Your total deduction

$164,863

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,863)

-$14,863

Your old tax bill

$45,000

Your new tax bill

-$4,459

Estimated tax savings

$49,459

124 Hinge Path Cibolo, Texas, 78108-3380

3 bed • 3 bath • 6 guests • $350,000

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

$41,024

Profit (Cash Flow)

-$1,593

Cap Rate

6.3%

Annual Revenue

$41,024

AirDNA projects $234/night at 48% occupancy ($41,024)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.78% 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

-1.78%

Cap Rate

6.28%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$51,183

Your adjusted annual income

$150,000 - $51,183 = $98,817

Taxes on $98,817 (30%)

$29,645

Your old tax bill

$45,000

Your new tax bill

$29,645

Estimated tax savings

$15,355

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