BNBCalc.com Investment Analysis Report of 1128 Stone Hollow, New Braunfels, TX 78130, USA

3 bed • 2 bath • 6 guests • $309,000

BNB

Calc

Return Metrics

9.17% 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

9.17%

Cap Rate

9.1%

Return on Investment

24.63%

Annual Revenue

$48,070

AirDNA projects $321/night at 41% occupancy ($48,069).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,661

Annual Expenses

$19,929

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$14,665

Deductible property tax

$3,059

Est. Depreciation Value

$147,754

Profit on this property

$28,141

Your total deduction

$137,338

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,338)

$12,662

Your old tax bill

$45,000

Your new tax bill

$3,799

Estimated tax savings

$41,201

property-location

1128 Stone Hollow New Braunfels, Texas, 78130-2436

3 bed • 2 bath • 6 guests • $309,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$48,070

Profit (Cash Flow)

$7,297

Cap Rate

9.1%

Annual Revenue

$48,070

AirDNA projects $321/night at 41% occupancy ($48,069).

Occupancy Rate

Avg Daily Rate

Return Metrics

9.17% 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

9.17%

Cap Rate

9.1%

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

$14,665

Deductible property tax

$3,059

Your total deduction

$36,628

Your adjusted annual income

$150,000 - $36,628 = $113,372

Taxes on $113,372 (30%)

$34,012

Your old tax bill

$45,000

Your new tax bill

$34,012

Estimated tax savings

$10,988

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 recomend LearnLikeACPA.com