BNBCalc.com Investment Analysis Report of 849 Gun Barrel Lane, Gun Barrel City, TX, USA

2 bed • 2 bath • 6 guests • $175,000

BNB

Calc

Return Metrics

97.96% 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

97.96%

Cap Rate

32.37%

Return on Investment

113.52%

Annual Revenue

$80,847

AirDNA projects $233/night at 32% occupancy ($27,232).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,016

Annual Expenses

$24,190

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,374

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$674

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

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

$7,045

Deductible property tax

$1,750

Est. Depreciation Value

$84,759

Profit on this property

$56,657

Your total deduction

$36,897

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,897)

$113,103

Your old tax bill

$45,000

Your new tax bill

$33,931

Estimated tax savings

$11,069

849 Gun Barrel Ln Gun Barrel City, Texas, 75156

2 bed • 2 bath • 6 guests • $175,000

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

$80,847

Profit (Cash Flow)

$45,797

Cap Rate

32.4%

Annual Revenue

$80,847

AirDNA projects $233/night at 32% occupancy ($27,233)

Occupancy Rate

Avg Daily Rate

Return Metrics

97.96% 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

97.96%

Cap Rate

32.37%

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

$7,045

Deductible property tax

$1,750

Your total deduction

-$20,895

Your adjusted annual income

$150,000 - -$20,895 = $170,895

Taxes on $170,895 (30%)

$51,268

Your old tax bill

$45,000

Your new tax bill

$51,268

Estimated tax savings

-$6,268

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