BNBCalc.com Investment Analysis Report of 301 Armand Ln, Fredericksburg, TX 78624, USA

4 bed • 2.5 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

20.21% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.21%

Cap Rate

11.82%

Return on Investment

36.06%

Annual Revenue

$83,677

AirDNA projects $395/night at 58% occupancy ($83,677).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,047

Annual Expenses

$24,558

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,397

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$697

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,082

Profit on this property

$59,119

Your total deduction

$206,643

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,643)

-$56,643

Your old tax bill

$45,000

Your new tax bill

-$16,993

Estimated tax savings

$61,993

301 Armand Ln Fredericksburg, Texas, 78624

4 bed • 2.5 bath • 8 guests • $500,000

Annual Revenue

$83,677

Profit (Cash Flow)

$25,399

Cap Rate

11.8%

Annual Revenue

$83,677

AirDNA projects $395/night at 58% occupancy ($83,677)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.21% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.21%

Cap Rate

11.82%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$45,083

Your adjusted annual income

$150,000 - $45,083 = $104,917

Taxes on $104,917 (30%)

$31,475

Your old tax bill

$45,000

Your new tax bill

$31,475

Estimated tax savings

$13,525

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