BNBCalc.com Investment Analysis Report of 1242 Ervendberg Ave, New Braunfels, TX 78130, USA

7 bed • 4 bath • 18 guests • $3,750,000

BNB

Calc

Return Metrics

1.69% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.69%

Cap Rate

7.14%

Return on Investment

18.67%

Annual Revenue

$323,621

AirDNA projects $1,303/night at 68% occupancy ($323,620).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,646

Annual Expenses

$55,751

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,397

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,697

Management & Platform Fees

$809

Platform Fee (i.e. Airbnb)

$809

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

$177,979

Deductible property tax

$37,125

Est. Depreciation Value

$1,737,995

Profit on this property

$267,870

Your total deduction

$1,685,229

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,685,229)

-$1,535,229

Your old tax bill

$45,000

Your new tax bill

-$460,569

Estimated tax savings

$505,569

1242 Ervendberg Ave New Braunfels, Texas, 78130-3314

7 bed • 4 bath • 18 guests • $3,750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$323,621

Profit (Cash Flow)

$14,910

Cap Rate

7.1%

Annual Revenue

$323,621

AirDNA projects $1,303/night at 68% occupancy ($323,620).

Occupancy Rate

Avg Daily Rate

Return Metrics

1.69% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.69%

Cap Rate

7.14%

Return on Investment

18.67%

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

$177,979

Deductible property tax

$37,125

Your total deduction

$501,613

Your adjusted annual income

$150,000 - $501,613 = -$351,613

Taxes on -$351,613 (30%)

-$105,484

Your old tax bill

$45,000

Your new tax bill

-$105,484

Estimated tax savings

$150,484

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