BNBCalc.com Investment Analysis Report of 2525 S Lamar Blvd apt 318, Austin, TX 78704, USA

2 bed • 1 bath • 4 guests • $220,000

BNB

Calc

Return Metrics

24.67% 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

24.67%

Cap Rate

13.11%

Return on Investment

40.08%

Annual Revenue

$48,552

AirDNA projects $211/night at 63% occupancy ($48,551).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$225

Landscaping

$0

Ongoing Repairs

$150

Supplies

$50

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$405

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$105,324

Profit on this property

$28,860

Your total deduction

$89,083

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,083)

$60,917

Your old tax bill

$45,000

Your new tax bill

$18,275

Estimated tax savings

$26,725

property-location

2525 S Lamar Blvd Austin, Texas, 78704

2 bed • 1 bath • 4 guests

Est. $1,055/mo

Agent

Inquire about this property

Contact Agent

$48,552

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.67%

Cap Rate

13.11%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$17,291

Your adjusted annual income

$150,000 - $17,291 = $132,709

Taxes on $132,709 (30%)

$39,813

Your old tax bill

$45,000

Your new tax bill

$39,813

Estimated tax savings

$5,187

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