BNBCalc.com Investment Analysis Report of 775 Pinehurst Dr, New Braunfels, TX 78130, USA

3 bed • 2 bath • 10 guests • $310,000

BNB

Calc

Return Metrics

25.39% 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

25.39%

Cap Rate

13.28%

Return on Investment

40.86%

Annual Revenue

$63,045

AirDNA projects $421/night at 41% occupancy ($63,044).

User selected values for this report: 41% occupancy rate, $421 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,876

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$525

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$14,713

Deductible property tax

$3,069

Est. Depreciation Value

$103,115

Profit on this property

$41,169

Your total deduction

$79,728

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,728)

$70,272

Your old tax bill

$45,000

Your new tax bill

$21,082

Estimated tax savings

$23,918

property-location

775 Pinehurst Dr New Braunfels, Texas, 78130-2449

3 bed • 2 bath • 10 guests

Est. $1,487/mo

Agent

Inquire about this property

Contact Agent

$63,045

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.39%

Cap Rate

13.28%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$10,274

Your adjusted annual income

$150,000 - $10,274 = $139,726

Taxes on $139,726 (30%)

$41,918

Your old tax bill

$45,000

Your new tax bill

$41,918

Estimated tax savings

$3,082

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