BNBCalc.com Investment Analysis Report of 400 Black Bass Rd, Lakehills, TX 78063, USA

4 bed • 2 bath • 8 guests • $315,000

BNB

Calc

Return Metrics

30.53% 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

30.53%

Cap Rate

14.78%

Return on Investment

45.65%

Annual Revenue

$69,250

AirDNA projects $474/night at 40% occupancy ($69,250).

User selected values for this report: 40% occupancy rate, $474 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,890

Annual Expenses

$22,683

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,277

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$577

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$105,598

Profit on this property

$46,568

Your total deduction

$77,099

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,099)

$72,901

Your old tax bill

$45,000

Your new tax bill

$21,870

Estimated tax savings

$23,130

property-location

400 Black Bass Rd Lakehills, Texas, 78063-6404

4 bed • 2 bath • 8 guests

Est. $1,511/mo

Agent

Inquire about this property

Contact Agent

$69,250

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.53%

Cap Rate

14.78%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$5,951

Your adjusted annual income

$150,000 - $5,951 = $144,049

Taxes on $144,049 (30%)

$43,215

Your old tax bill

$45,000

Your new tax bill

$43,215

Estimated tax savings

$1,785

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