BNBCalc.com Investment Analysis Report of 23240 FM170, Terlingua, TX 79852, USA

3 bed • 1 bath • 7 guests • $300,000

BNB

Calc

Return Metrics

31.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.45%

Cap Rate

14.84%

Return on Investment

46.91%

Annual Revenue

$66,905

AirDNA projects $258/night at 71% occupancy ($66,905).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,865

Annual Expenses

$22,378

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,258

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$558

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,449

Profit on this property

$44,528

Your total deduction

$116,130

So, your new taxable income is your previous income minus your total deduction ($150,000 - $116,130)

$33,870

Your old tax bill

$45,000

Your new tax bill

$10,161

Estimated tax savings

$34,839

23240 FM170 Terlingua, Texas, 79852

3 bed • 1 bath • 7 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$66,905

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.45%

Cap Rate

14.84%

Return on Investment

46.91%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$18,354

Your adjusted annual income

$150,000 - $18,354 = $131,646

Taxes on $131,646 (30%)

$39,494

Your old tax bill

$45,000

Your new tax bill

$39,494

Estimated tax savings

$5,506

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