BNBCalc.com Investment Analysis Report of 1507 Quail Creek Road, Laredo, TX, USA

3 bed • 2 bath • 6 guests • $130,000

BNB

Calc

Return Metrics

4.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.45%

Cap Rate

8.05%

Return on Investment

17.93%

Annual Revenue

$27,759

AirDNA projects $280/night at 52% occupancy ($53,179).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,441

Annual Expenses

$17,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$931

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$231

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

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

$6,170

Deductible property tax

$1,287

Est. Depreciation Value

$65,313

Profit on this property

$10,470

Your total deduction

$62,300

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,300)

$87,700

Your old tax bill

$45,000

Your new tax bill

$26,310

Estimated tax savings

$18,690

1507 Quail Crest Dr Austin, Texas, 78758-5024

3 bed • 2 bath • 6 guests • $130,000

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

$27,759

Profit (Cash Flow)

$1,710

Cap Rate

8.1%

Annual Revenue

$27,759

AirDNA projects $280/night at 52% occupancy ($53,180)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.45%

Cap Rate

8.05%

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

$6,170

Deductible property tax

$1,287

Your total deduction

$17,724

Your adjusted annual income

$150,000 - $17,724 = $132,276

Taxes on $132,276 (30%)

$39,683

Your old tax bill

$45,000

Your new tax bill

$39,683

Estimated tax savings

$5,317

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