BNBCalc.com Investment Analysis Report of 15811 Glenn Ln, Selma, TX 78154, USA

3 bed • 3 bath • 10 guests • $349,000

BNB

Calc

Return Metrics

-2.18% 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

-2.18%

Cap Rate

6.18%

Return on Investment

13.42%

Annual Revenue

$40,535

AirDNA projects $179/night at 62% occupancy ($40,534).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,950

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$166,337

Profit on this property

$21,585

Your total deduction

$164,771

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,771)

-$14,771

Your old tax bill

$45,000

Your new tax bill

-$4,431

Estimated tax savings

$49,431

property-location

15811 Glenn Ln Schertz, Texas, 78154-1853

3 bed • 3 bath • 10 guests • $349,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$40,535

Profit (Cash Flow)

-$1,947

Cap Rate

6.2%

Annual Revenue

$40,535

AirDNA projects $179/night at 62% occupancy ($40,534).

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.18% 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

-2.18%

Cap Rate

6.18%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$51,404

Your adjusted annual income

$150,000 - $51,404 = $98,596

Taxes on $98,596 (30%)

$29,579

Your old tax bill

$45,000

Your new tax bill

$29,579

Estimated tax savings

$15,421

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