BNBCalc.com Investment Analysis Report of 2525 South Lamar Boulevard, Austin, TX, USA

2 bed • 1 bath • 4 guests • $220,000

BNB

Calc

Return Metrics

18.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.03%

Cap Rate

11.4%

Return on Investment

33.44%

Annual Revenue

$44,560

AirDNA projects $200/night at 61% occupancy ($44,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,623

Annual Expenses

$19,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$105,324

Profit on this property

$25,087

Your total deduction

$92,857

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,857)

$57,143

Your old tax bill

$45,000

Your new tax bill

$17,143

Estimated tax savings

$27,857

2525 S Lamar Blvd Austin, Texas, 78704

2 bed • 1 bath • 4 guests • $220,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,560

Profit (Cash Flow)

$10,255

Cap Rate

11.4%

Annual Revenue

$44,560

AirDNA projects $200/night at 61% occupancy ($44,559).

Occupancy Rate

Avg Daily Rate

Return Metrics

18.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.03%

Cap Rate

11.4%

Return on Investment

33.44%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$21,065

Your adjusted annual income

$150,000 - $21,065 = $128,935

Taxes on $128,935 (30%)

$38,681

Your old tax bill

$45,000

Your new tax bill

$38,681

Estimated tax savings

$6,319

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