BNBCalc.com Investment Analysis Report of 757 Pinehurst Dr, New Braunfels, TX 78130, USA

4 bed • 3 bath • 8 guests • $400,000

BNB

Calc

Return Metrics

20.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.44%

Cap Rate

11.99%

Return on Investment

35.94%

Annual Revenue

$70,872

AirDNA projects $462/night at 42% occupancy ($70,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,908

Annual Expenses

$22,893

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,291

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$591

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$191,106

Profit on this property

$47,979

Your total deduction

$166,071

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,071)

-$16,071

Your old tax bill

$45,000

Your new tax bill

-$4,821

Estimated tax savings

$49,821

757 Pinehurst Dr New Braunfels, Texas, 78130-2449

4 bed • 3 bath • 8 guests • $400,000

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

$70,872

Profit (Cash Flow)

$21,003

Cap Rate

12.0%

Annual Revenue

$70,872

AirDNA projects $462/night at 42% occupancy ($70,872)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.44% 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

20.44%

Cap Rate

11.99%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$35,815

Your adjusted annual income

$150,000 - $35,815 = $114,185

Taxes on $114,185 (30%)

$34,255

Your old tax bill

$45,000

Your new tax bill

$34,255

Estimated tax savings

$10,745

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