BNBCalc.com Investment Analysis Report of 1500 Wolf Run, College Station, TX 77840, USA

2 bed • 2 bath • 6 guests • $235,000

BNB

Calc

Return Metrics

86.48% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

86.48%

Cap Rate

29.02%

Return on Investment

101.94%

Annual Revenue

$94,138

AirDNA projects $263/night at 71% occupancy ($68,202).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,160

Annual Expenses

$25,918

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,484

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$784

Management & Platform Fees

$235

Platform Fee (i.e. Airbnb)

$235

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

$11,153

Deductible property tax

$2,327

Est. Depreciation Value

$112,393

Profit on this property

$68,220

Your total deduction

$57,652

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,652)

$92,348

Your old tax bill

$45,000

Your new tax bill

$27,704

Estimated tax savings

$17,296

1500 Wolf Run College Station, Texas, 77840-3199

2 bed • 2 bath • 6 guests • $235,000

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

$94,138

Profit (Cash Flow)

$52,368

Cap Rate

29.0%

Annual Revenue

$94,138

AirDNA projects $263/night at 71% occupancy ($68,202)

Occupancy Rate

Avg Daily Rate

Return Metrics

86.48% 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

86.48%

Cap Rate

29.02%

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

$11,153

Deductible property tax

$2,327

Your total deduction

-$18,956

Your adjusted annual income

$150,000 - -$18,956 = $168,956

Taxes on $168,956 (30%)

$50,687

Your old tax bill

$45,000

Your new tax bill

$50,687

Estimated tax savings

-$5,687

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