BNBCalc.com Investment Analysis Report of 404 Cylamen, New Braunfels, TX 78132, USA

3 bed • 2 bath • 8 guests • $280,000

BNB

Calc

Return Metrics

3.79% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.79%

Cap Rate

7.72%

Return on Investment

19.08%

Annual Revenue

$40,597

AirDNA projects $195/night at 57% occupancy ($40,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,580

Annual Expenses

$18,958

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$134,398

Profit on this property

$21,639

Your total deduction

$128,820

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,820)

$21,180

Your old tax bill

$45,000

Your new tax bill

$6,354

Estimated tax savings

$38,646

property-location

404 Cylamen New Braunfels, Texas, 78132-5290

3 bed • 2 bath • 8 guests

Est. $1,343/mo

Agent

Inquire about this property

Contact Agent

$40,597

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.79%

Cap Rate

7.72%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$37,204

Your adjusted annual income

$150,000 - $37,204 = $112,796

Taxes on $112,796 (30%)

$33,839

Your old tax bill

$45,000

Your new tax bill

$33,839

Estimated tax savings

$11,161

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