BNBCalc.com Investment Analysis Report of 332 W Hackberry St, Fredericksburg, TX 78624, USA

3 bed • 2 bath • 8 guests • $375,000

BNB

Calc

Return Metrics

31% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

31%

Cap Rate

14.57%

Return on Investment

46.76%

Annual Revenue

$78,568

AirDNA projects $439/night at 49% occupancy ($78,567).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,991

Annual Expenses

$23,894

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,355

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$655

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

Property Manager Fee

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$178,152

Profit on this property

$54,674

Your total deduction

$144,988

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,988)

$5,012

Your old tax bill

$45,000

Your new tax bill

$1,504

Estimated tax savings

$43,496

332 W Hackberry St Fredericksburg, Texas, 78624-3359

3 bed • 2 bath • 8 guests • $375,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$78,568

Profit (Cash Flow)

$29,378

Cap Rate

14.6%

Annual Revenue

$78,568

AirDNA projects $439/night at 49% occupancy ($78,568)

Occupancy Rate

Avg Daily Rate

Return Metrics

31% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31%

Cap Rate

14.57%

Return on Investment

46.76%

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 estimated deduction will be...

Deductible mortgage interest

$17,798

Deductible property tax

$3,712

Your total deduction

$23,580

Your adjusted annual income

$150,000 - $23,580 = $126,420

Taxes on $126,420 (30%)

$37,926

Your old tax bill

$45,000

Your new tax bill

$37,926

Estimated tax savings

$7,074

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com