BNBCalc.com Investment Analysis Report of 1242 Clearwater Dr, New Braunfels, TX 78130, USA

4 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

73.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

73.21%

Cap Rate

25.15%

Return on Investment

89.04%

Annual Revenue

$160,306

AirDNA projects $798/night at 55% occupancy ($160,305).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,877

Annual Expenses

$34,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,036

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,336

Management & Platform Fees

$401

Platform Fee (i.e. Airbnb)

$401

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,162

Profit on this property

$125,786

Your total deduction

$140,057

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,057)

$9,943

Your old tax bill

$45,000

Your new tax bill

$2,983

Estimated tax savings

$42,017

property-location

1242 Clearwater Dr New Braunfels, Texas, 78130-3015

4 bed • 3 bath • 8 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$160,306

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

73.21%

Cap Rate

25.15%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$21,559

Your adjusted annual income

$150,000 - -$21,559 = $171,559

Taxes on $171,559 (30%)

$51,468

Your old tax bill

$45,000

Your new tax bill

$51,468

Estimated tax savings

-$6,468

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