BNBCalc.com Investment Analysis Report of 510 Demi John Bend Rd, Canyon Lake, TX 78133, USA

1 bed • 1 bath • 4 guests • $85,000

BNB

Calc

Return Metrics

-3.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-3.65%

Cap Rate

-2.96%

Return on Investment

-0.88%

Annual Revenue

$14,610

AirDNA projects $125/night at 32% occupancy ($14,609).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,427

Annual Expenses

$17,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$822

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$122

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$37

Property Manager Fee

$129

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

Deductible property tax

$841

Est. Depreciation Value

$41,868

Loss on this property

-$2,518

Your total deduction

$45,228

So, your new taxable income is your previous income minus your total deduction ($150,000 - $45,228)

$104,772

Your old tax bill

$45,000

Your new tax bill

$31,432

Estimated tax savings

$13,568

510 Demi John Bend Rd Canyon Lake, Texas, 78133-5961

1 bed • 1 bath • 4 guests • $85,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$14,610

Profit (Cash Flow)

-$3,358

Cap Rate

-3.0%

Annual Revenue

$14,610

AirDNA projects $125/night at 32% occupancy ($14,610)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.65%

Cap Rate

-2.96%

Return on Investment

-0.88%

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

Deductible property tax

$841

Your total deduction

$16,668

Your adjusted annual income

$150,000 - $16,668 = $133,332

Taxes on $133,332 (30%)

$40,000

Your old tax bill

$45,000

Your new tax bill

$40,000

Estimated tax savings

$5,000

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