BNBCalc.com Investment Analysis Report of 218 Majestic Oaks Dr, Boerne, TX 78006, USA

3 bed • 3 bath • 8 guests • $800,000

BNB

Calc

Return Metrics

8.59% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.59%

Cap Rate

8.81%

Return on Investment

25.12%

Annual Revenue

$96,790

AirDNA projects $271/night at 53% occupancy ($52,459).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,189

Annual Expenses

$26,263

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,507

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$807

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$374,051

Profit on this property

$70,527

Your total deduction

$349,413

So, your new taxable income is your previous income minus your total deduction ($150,000 - $349,413)

-$199,413

Your old tax bill

$45,000

Your new tax bill

-$59,824

Estimated tax savings

$104,824

property-location

218 Majestic Oaks Dr Boerne, Texas, 78006-7957

3 bed • 3 bath • 8 guests

Purchase Price

Est. $3,837/mo

Agent

Inquire about this property

Contact Agent

$96,790

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.59%

Cap Rate

8.81%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$94,613

Your adjusted annual income

$150,000 - $94,613 = $55,387

Taxes on $55,387 (30%)

$16,616

Your old tax bill

$45,000

Your new tax bill

$16,616

Estimated tax savings

$28,384

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