BNBCalc.com Investment Analysis Report of 1604 Gruene Cove, New Braunfels, TX 78130, USA

3 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

12.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.42%

Cap Rate

9.8%

Return on Investment

28.62%

Annual Revenue

$77,680

AirDNA projects $409/night at 52% occupancy ($77,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,982

Annual Expenses

$23,778

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,347

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$647

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$258,910

Profit on this property

$53,902

Your total deduction

$236,557

So, your new taxable income is your previous income minus your total deduction ($150,000 - $236,557)

-$86,557

Your old tax bill

$45,000

Your new tax bill

-$25,967

Estimated tax savings

$70,967

property-location

1604 Gruene Cove New Braunfels, Texas, 78130-3151

3 bed • 3 bath • 8 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$77,680

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.42%

Cap Rate

9.8%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$60,157

Your adjusted annual income

$150,000 - $60,157 = $89,843

Taxes on $89,843 (30%)

$26,953

Your old tax bill

$45,000

Your new tax bill

$26,953

Estimated tax savings

$18,047

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