BNBCalc.com Investment Analysis Report of 1532 Gum Springs Rd, Longview, TX 75602, USA

3 bed • 2 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

11.72% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.72%

Cap Rate

9.93%

Return on Investment

26.33%

Annual Revenue

$38,570

AirDNA projects $160/night at 66% occupancy ($38,569).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,558

Annual Expenses

$18,694

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,021

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$321

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,553

Profit on this property

$19,876

Your total deduction

$89,149

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,149)

$60,851

Your old tax bill

$45,000

Your new tax bill

$18,255

Estimated tax savings

$26,745

1532 Gum Springs Rd

Longview, Texas, 75602

3 bed • 2 bath • 8 guests • $200,000

Annual Revenue

$38,570

Profit (Cash Flow)

$6,388

Cap Rate

9.9%

Annual Revenue

$38,570

AirDNA projects $160/night at 66% occupancy ($38,570)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.72% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.72%

Cap Rate

9.93%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$22,621

Your adjusted annual income

$150,000 - $22,621 = $127,379

Taxes on $127,379 (30%)

$38,214

Your old tax bill

$45,000

Your new tax bill

$38,214

Estimated tax savings

$6,786

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