BNBCalc.com Investment Analysis Report of 1157 Turtle Trail, New Braunfels, TX 78130, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

11.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.34%

Cap Rate

9.47%

Return on Investment

27.86%

Annual Revenue

$124,680

AirDNA projects $502/night at 68% occupancy ($124,679).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,491

Annual Expenses

$29,888

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,739

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,039

Management & Platform Fees

$312

Platform Fee (i.e. Airbnb)

$312

Property Manager Fee

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,604

Profit on this property

$94,791

Your total deduction

$430,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $430,174)

-$280,174

Your old tax bill

$45,000

Your new tax bill

-$84,052

Estimated tax savings

$129,052

1157 Turtle Trail New Braunfels, Texas, 78130-5462

4 bed • 4 bath • 12 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$124,680

Profit (Cash Flow)

$27,339

Cap Rate

9.5%

Annual Revenue

$124,680

AirDNA projects $502/night at 68% occupancy ($124,679).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.34%

Cap Rate

9.47%

Return on Investment

27.86%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$111,646

Your adjusted annual income

$150,000 - $111,646 = $38,354

Taxes on $38,354 (30%)

$11,506

Your old tax bill

$45,000

Your new tax bill

$11,506

Estimated tax savings

$33,494

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