BNBCalc.com Investment Analysis Report of 350 Stone Park, New Braunfels, TX 78130, USA

3 bed • 3 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

52.36% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

52.36%

Cap Rate

12.63%

Return on Investment

99.36%

Annual Revenue

$59,301

AirDNA projects $369/night at 44% occupancy ($59,301).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,782

Annual Expenses

$21,389

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,194

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$494

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$17,264

Deductible property tax

$2,970

Est. Depreciation Value

$143,769

Profit on this property

$37,912

Your total deduction

$126,091

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,091)

$23,909

Your old tax bill

$45,000

Your new tax bill

$7,173

Estimated tax savings

$37,827

350 Stone Park New Braunfels, Texas, 78130-2440

3 bed • 3 bath • 6 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,301

Profit (Cash Flow)

$14,008

Cap Rate

12.6%

Annual Revenue

$59,301

AirDNA projects $369/night at 44% occupancy ($59,301)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.36% 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

52.36%

Cap Rate

12.63%

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

$17,264

Deductible property tax

$2,970

Your total deduction

$28,091

Your adjusted annual income

$150,000 - $28,091 = $121,909

Taxes on $121,909 (30%)

$36,573

Your old tax bill

$45,000

Your new tax bill

$36,573

Estimated tax savings

$8,427

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