BNBCalc.com Investment Analysis Report of 6201 Hyside Dr, Austin, TX 78723, USA

3 bed • 3 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

0.35% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.35%

Cap Rate

9.54%

Return on Investment

26.99%

Annual Revenue

$65,119

AirDNA projects $283/night at 59% occupancy ($60,984).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,146

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,243

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$17,595

Deductible property tax

$8,190

Est. Depreciation Value

$212,854

Profit on this property

$42,974

Your total deduction

$195,665

So, your new taxable income is your previous income minus your total deduction ($150,000 - $195,665)

-$45,665

Your old tax bill

$45,000

Your new tax bill

-$13,699

Estimated tax savings

$58,699

6201 Hyside Dr Austin, Texas, 78723

3 bed • 3 bath • 10 guests • $450,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$65,119

Profit (Cash Flow)

$398

Cap Rate

9.5%

Annual Revenue

$65,119

AirDNA projects $283/night at 59% occupancy ($60,985)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.35% 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

0.35%

Cap Rate

9.54%

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

$17,595

Deductible property tax

$8,190

Your total deduction

$50,625

Your adjusted annual income

$150,000 - $50,625 = $99,375

Taxes on $99,375 (30%)

$29,813

Your old tax bill

$45,000

Your new tax bill

$29,813

Estimated tax savings

$15,187

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