BNBCalc.com Investment Analysis Report of 11011 Domain Dr #8100, Austin, TX 78758, USA

2 bed • 2 bath • 6 guests • $33,600

BNB

Calc

Return Metrics

228.18% 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

228.18%

Cap Rate

103.33%

Return on Investment

237.58%

Annual Revenue

$55,634

AirDNA projects $238/night at 64% occupancy ($55,633).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,743

Annual Expenses

$20,912

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$1,595

Deductible property tax

$333

Est. Depreciation Value

$19,635

Profit on this property

$34,722

Your total deduction

-$13,159

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$13,159)

$163,159

Your old tax bill

$45,000

Your new tax bill

$48,948

Estimated tax savings

-$3,948

11011 Domain Dr #8100 Austin, Texas, 78758

2 bed • 2 bath • 6 guests • $33,600

Annual Revenue

$55,634

Profit (Cash Flow)

$32,466

Cap Rate

103.3%

Annual Revenue

$55,634

AirDNA projects $238/night at 64% occupancy ($55,634)

Occupancy Rate

Avg Daily Rate

Return Metrics

228.18% 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

228.18%

Cap Rate

103.33%

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

$1,595

Deductible property tax

$333

Your total deduction

-$26,608

Your adjusted annual income

$150,000 - -$26,608 = $176,608

Taxes on $176,608 (30%)

$52,982

Your old tax bill

$45,000

Your new tax bill

$52,982

Estimated tax savings

-$7,982

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