BNBCalc.com Investment Analysis Report of 3106 Keese Rd, Fredericksburg, TX 78624, USA

2 bed • 2 bath • 6 guests • $1,299,000

BNB

Calc

Return Metrics

-6.64% 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

-6.64%

Cap Rate

5.18%

Return on Investment

10.3%

Annual Revenue

$93,137

AirDNA projects $215/night at 28% occupancy ($21,987).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,149

Annual Expenses

$25,788

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,476

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$776

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

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

$61,652

Deductible property tax

$12,860

Est. Depreciation Value

$602,433

Profit on this property

$67,349

Your total deduction

$609,595

So, your new taxable income is your previous income minus your total deduction ($150,000 - $609,595)

-$459,595

Your old tax bill

$45,000

Your new tax bill

-$137,879

Estimated tax savings

$182,879

property-location

3106 Keese Rd Fredericksburg, Texas, 78624

2 bed • 2 bath • 6 guests

Est. $6,231/mo

Agent

Inquire about this property

Contact Agent

$93,137

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.64%

Cap Rate

5.18%

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

$61,652

Deductible property tax

$12,860

Your total deduction

$199,317

Your adjusted annual income

$150,000 - $199,317 = -$49,317

Taxes on -$49,317 (30%)

-$14,795

Your old tax bill

$45,000

Your new tax bill

-$14,795

Estimated tax savings

$59,795

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