BNBCalc.com Investment Analysis Report of 1243 Hammermill, Canyon Lake, TX 78133, USA

3 bed • 4.5 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

-4.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.56%

Cap Rate

5.64%

Return on Investment

12.01%

Annual Revenue

$94,657

AirDNA projects $476/night at 49% occupancy ($85,189).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,652

Annual Expenses

$43,819

Utilities

$1,090

Internet + TV

$120

Water/Sewer

$700

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,489

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$789

Management & Platform Fees

$1,073

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

$836

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$420,348

Profit on this property

$50,838

Your total deduction

$421,135

So, your new taxable income is your previous income minus your total deduction ($150,000 - $421,135)

-$271,135

Your old tax bill

$45,000

Your new tax bill

-$81,340

Estimated tax savings

$126,340

1243 Hammermill

Canyon Lake, Texas, 78133-2719

3 bed • 4.5 bath • 10 guests • $900,000

Annual Revenue

$94,657

Profit (Cash Flow)

-$9,870

Cap Rate

5.6%

Annual Revenue

$94,657

AirDNA projects $476/night at 49% occupancy ($85,190)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.56%

Cap Rate

5.64%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$134,807

Your adjusted annual income

$150,000 - $134,807 = $15,193

Taxes on $15,193 (30%)

$4,558

Your old tax bill

$45,000

Your new tax bill

$4,558

Estimated tax savings

$40,442

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