BNBCalc.com Investment Analysis Report of 4424 Klein Meadows, New Braunfels, TX 78130, USA

5 bed • 3 bath • 10 guests • $411,000

BNB

Calc

Return Metrics

83.76% 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

83.76%

Cap Rate

28.6%

Return on Investment

99.01%

Annual Revenue

$150,871

AirDNA projects $843/night at 49% occupancy ($150,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,774

Annual Expenses

$33,293

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,957

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,257

Management & Platform Fees

$377

Platform Fee (i.e. Airbnb)

$377

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

$19,506

Deductible property tax

$4,069

Est. Depreciation Value

$197,452

Profit on this property

$117,578

Your total deduction

$103,449

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,449)

$46,551

Your old tax bill

$45,000

Your new tax bill

$13,965

Estimated tax savings

$31,035

property-location

4424 Klein Meadows New Braunfels, Texas, 78130-9049

5 bed • 3 bath • 10 guests

Est. $1,971/mo

Agent

Inquire about this property

Contact Agent

$150,871

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

83.76%

Cap Rate

28.6%

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

$19,506

Deductible property tax

$4,069

Your total deduction

-$31,152

Your adjusted annual income

$150,000 - -$31,152 = $181,152

Taxes on $181,152 (30%)

$54,346

Your old tax bill

$45,000

Your new tax bill

$54,346

Estimated tax savings

-$9,346

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