BNBCalc.com Investment Analysis Report of 2900 E 13th St, Austin, TX 78702, USA

5 bed • 3.5 bath • 2 guests • $750,000

BNB

Calc

Return Metrics

19.81% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.81%

Cap Rate

11.64%

Return on Investment

35.92%

Annual Revenue

$116,089

AirDNA projects $548/night at 58% occupancy ($116,089).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,398

Annual Expenses

$28,772

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,667

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$967

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$353,663

Profit on this property

$87,318

Your total deduction

$309,366

So, your new taxable income is your previous income minus your total deduction ($150,000 - $309,366)

-$159,366

Your old tax bill

$45,000

Your new tax bill

-$47,810

Estimated tax savings

$92,810

property-location

2900 E 13th St Austin, Texas, 78702-2420

5 bed • 3.5 bath • 2 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$116,089

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.81%

Cap Rate

11.64%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$68,398

Your adjusted annual income

$150,000 - $68,398 = $81,602

Taxes on $81,602 (30%)

$24,481

Your old tax bill

$45,000

Your new tax bill

$24,481

Estimated tax savings

$20,519

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