BNBCalc.com Investment Analysis Report of 241 High Low Dr, New Braunfels, TX 78132, USA

1 bed • 1 bath • 2 guests • $465,000

BNB

Calc

Return Metrics

-9.74% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.74%

Cap Rate

4.41%

Return on Investment

6.9%

Annual Revenue

$39,304

AirDNA projects $211/night at 51% occupancy ($39,303).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,566

Annual Expenses

$18,790

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,028

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$328

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$22,069

Deductible property tax

$4,604

Est. Depreciation Value

$216,882

Profit on this property

$20,514

Your total deduction

$223,041

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,041)

-$73,041

Your old tax bill

$45,000

Your new tax bill

-$21,912

Estimated tax savings

$66,912

property-location

241 High Low Dr New Braunfels, Texas, 78132

1 bed • 1 bath • 2 guests

Est. $2,230/mo

Agent

Inquire about this property

Contact Agent

$39,304

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.74%

Cap Rate

4.41%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$75,313

Your adjusted annual income

$150,000 - $75,313 = $74,687

Taxes on $74,687 (30%)

$22,406

Your old tax bill

$45,000

Your new tax bill

$22,406

Estimated tax savings

$22,594

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