BNBCalc.com Investment Analysis Report of 3101 Ethel Ave, Waco, TX 76707, USA

3 bed • 2 bath • 7 guests • $359,900

BNB

Calc

Return Metrics

11.05% 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

11.05%

Cap Rate

9.54%

Return on Investment

26.75%

Annual Revenue

$55,225

AirDNA projects $252/night at 60% occupancy ($55,224).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,738

Annual Expenses

$20,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,160

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$460

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$17,081

Deductible property tax

$3,563

Est. Depreciation Value

$171,197

Profit on this property

$34,366

Your total deduction

$157,476

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,476)

-$7,476

Your old tax bill

$45,000

Your new tax bill

-$2,243

Estimated tax savings

$47,243

3101 Ethel Ave

Waco, Texas, 76707-1819

3 bed • 2 bath • 7 guests • $359,900

Annual Revenue

$55,225

Profit (Cash Flow)

$10,090

Cap Rate

9.5%

Annual Revenue

$55,225

AirDNA projects $252/night at 60% occupancy ($55,225)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.05% 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

11.05%

Cap Rate

9.54%

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

$17,081

Deductible property tax

$3,563

Your total deduction

$40,803

Your adjusted annual income

$150,000 - $40,803 = $109,197

Taxes on $109,197 (30%)

$32,759

Your old tax bill

$45,000

Your new tax bill

$32,759

Estimated tax savings

$12,241

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