BNBCalc.com Investment Analysis Report of 1336 Amanda, Canyon Lake, TX 78133, USA

3 bed • 2 bath • 8 guests • $410,000

BNB

Calc

Return Metrics

40.84% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

40.84%

Cap Rate

16.98%

Return on Investment

56.72%

Annual Revenue

$95,767

AirDNA projects $437/night at 60% occupancy ($95,766).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,177

Annual Expenses

$26,130

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,498

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$798

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

Property Manager Fee

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$194,271

Profit on this property

$69,637

Your total deduction

$148,152

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,152)

$1,848

Your old tax bill

$45,000

Your new tax bill

$554

Estimated tax savings

$44,446

1336 Amanda Canyon Lake, Texas, 78133-5347

3 bed • 2 bath • 8 guests • $410,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$95,767

Profit (Cash Flow)

$41,989

Cap Rate

17.0%

Annual Revenue

$95,767

AirDNA projects $437/night at 60% occupancy ($95,767)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.84% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.84%

Cap Rate

16.98%

Return on Investment

56.72%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$15,768

Your adjusted annual income

$150,000 - $15,768 = $134,232

Taxes on $134,232 (30%)

$40,270

Your old tax bill

$45,000

Your new tax bill

$40,270

Estimated tax savings

$4,730

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