BNBCalc.com Investment Analysis Report of 695 Comal Ave, New Braunfels, TX 78130, USA

4 bed • 3 bath • 10 guests • $795,000

BNB

Calc

Return Metrics

7.19% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.19%

Cap Rate

8.49%

Return on Investment

23.55%

Annual Revenue

$93,382

AirDNA projects $691/night at 37% occupancy ($93,381).

User selected values for this report: 37% occupancy rate, $691 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,152

Annual Expenses

$25,820

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,478

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$778

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

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

$37,732

Deductible property tax

$7,870

Est. Depreciation Value

$259,578

Profit on this property

$67,562

Your total deduction

$237,618

So, your new taxable income is your previous income minus your total deduction ($150,000 - $237,618)

-$87,618

Your old tax bill

$45,000

Your new tax bill

-$26,285

Estimated tax savings

$71,285

property-location

695 Comal Ave New Braunfels, Texas, 78130-7630

4 bed • 3 bath • 10 guests

Est. $3,813/mo

Agent

Inquire about this property

Contact Agent

$93,382

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.19%

Cap Rate

8.49%

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

$37,732

Deductible property tax

$7,870

Your total deduction

$62,905

Your adjusted annual income

$150,000 - $62,905 = $87,095

Taxes on $87,095 (30%)

$26,128

Your old tax bill

$45,000

Your new tax bill

$26,128

Estimated tax savings

$18,872

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