BNBCalc.com Investment Analysis Report of 3112 Lee Roy Gordon Trail, Gordon, TX 76453, USA

3 bed • 2 bath • 8 guests • $399,000

BNB

Calc

Return Metrics

8.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.23%

Cap Rate

8.81%

Return on Investment

24.07%

Annual Revenue

$56,134

AirDNA projects $327/night at 47% occupancy ($56,134).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,748

Annual Expenses

$20,977

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,168

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$468

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$189,205

Profit on this property

$35,157

Your total deduction

$176,935

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,935)

-$26,935

Your old tax bill

$45,000

Your new tax bill

-$8,081

Estimated tax savings

$53,081

property-location

3112 Lee Roy Gordon Trail Gordon, Texas, 76453-3823

3 bed • 2 bath • 8 guests

Est. $1,914/mo

Agent

Inquire about this property

Contact Agent

$56,134

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.23%

Cap Rate

8.81%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$48,001

Your adjusted annual income

$150,000 - $48,001 = $101,999

Taxes on $101,999 (30%)

$30,600

Your old tax bill

$45,000

Your new tax bill

$30,600

Estimated tax savings

$14,400

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