BNBCalc.com Investment Analysis Report of 388 E Austin St, New Braunfels, TX 78130, USA

3 bed • 1 bath • 8 guests • $375,000

BNB

Calc

Return Metrics

-0.89% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.89%

Cap Rate

7.79%

Return on Investment

14.83%

Annual Revenue

$49,308

AirDNA projects $268/night at 60% occupancy ($58,731).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,674

Annual Expenses

$20,090

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,111

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$411

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$18,098

Deductible property tax

$8,250

Est. Depreciation Value

$177,992

Profit on this property

$29,218

Your total deduction

$175,122

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,122)

-$25,122

Your old tax bill

$45,000

Your new tax bill

-$7,537

Estimated tax savings

$52,537

388 E Austin St New Braunfels, Texas, 78130-4149

3 bed • 1 bath • 8 guests • $375,000

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

$49,308

Profit (Cash Flow)

-$842

Cap Rate

7.8%

Annual Revenue

$49,308

AirDNA projects $268/night at 60% occupancy ($58,731)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.89% 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

-0.89%

Cap Rate

7.79%

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

$18,098

Deductible property tax

$8,250

Your total deduction

$53,826

Your adjusted annual income

$150,000 - $53,826 = $96,174

Taxes on $96,174 (30%)

$28,852

Your old tax bill

$45,000

Your new tax bill

$28,852

Estimated tax savings

$16,148

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