BNBCalc.com Investment Analysis Report of 409 W 3rd St, Georgetown, TX 78626, USA

3 bed • 2 bath • 6 guests • $434,000

BNB

Calc

Return Metrics

-1.91% 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

-1.91%

Cap Rate

7.39%

Return on Investment

13.91%

Annual Revenue

$52,595

AirDNA projects $303/night at 60% occupancy ($66,401).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,710

Annual Expenses

$20,517

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,138

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$21,189

Deductible property tax

$8,723

Est. Depreciation Value

$205,325

Profit on this property

$32,078

Your total deduction

$203,160

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,160)

-$53,160

Your old tax bill

$45,000

Your new tax bill

-$15,948

Estimated tax savings

$60,948

property-location

409 W 3rd St Georgetown, Texas, 78626-4916

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,082/mo

Agent

Inquire about this property

Contact Agent

$52,595

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.91%

Cap Rate

7.39%

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

$21,189

Deductible property tax

$8,723

Your total deduction

$63,249

Your adjusted annual income

$150,000 - $63,249 = $86,751

Taxes on $86,751 (30%)

$26,025

Your old tax bill

$45,000

Your new tax bill

$26,025

Estimated tax savings

$18,975

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