BNBCalc.com Investment Analysis Report of 180 Lone Oak Rd, New Braunfels, TX 78132, USA

3 bed • 2 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

43.05% 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

43.05%

Cap Rate

17.77%

Return on Investment

58.59%

Annual Revenue

$82,107

AirDNA projects $562/night at 40% occupancy ($82,106).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,029

Annual Expenses

$24,354

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,384

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$684

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,123

Profit on this property

$57,753

Your total deduction

$116,013

So, your new taxable income is your previous income minus your total deduction ($150,000 - $116,013)

$33,987

Your old tax bill

$45,000

Your new tax bill

$10,196

Estimated tax savings

$34,804

180 Lone Oak Rd New Braunfels, Texas, 78132

3 bed • 2 bath • 6 guests • $325,000

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

$82,107

Profit (Cash Flow)

$35,841

Cap Rate

17.8%

Annual Revenue

$82,107

AirDNA projects $562/night at 40% occupancy ($82,107)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.05% 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

43.05%

Cap Rate

17.77%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$10,285

Your adjusted annual income

$150,000 - $10,285 = $139,715

Taxes on $139,715 (30%)

$41,915

Your old tax bill

$45,000

Your new tax bill

$41,915

Estimated tax savings

$3,085

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