BNBCalc.com Investment Analysis Report of 3107 Robinson Ave, Austin, TX 78722, USA

3 bed • 2 bath • 10 guests • $600,000

BNB

Calc

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.08%

Cap Rate

10.67%

Return on Investment

32.39%

Annual Revenue

$89,313

AirDNA projects $429/night at 57% occupancy ($89,313).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,108

Annual Expenses

$25,291

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,444

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$744

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,778

Profit on this property

$64,022

Your total deduction

$252,173

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,173)

-$102,173

Your old tax bill

$45,000

Your new tax bill

-$30,652

Estimated tax savings

$75,652

3107 Robinson Ave

Austin, Texas, 78722-2227

3 bed • 2 bath • 10 guests • $600,000

Annual Revenue

$89,313

Profit (Cash Flow)

$23,558

Cap Rate

10.7%

Annual Revenue

$89,313

AirDNA projects $429/night at 57% occupancy ($89,313)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.08%

Cap Rate

10.67%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$60,205

Your adjusted annual income

$150,000 - $60,205 = $89,795

Taxes on $89,795 (30%)

$26,939

Your old tax bill

$45,000

Your new tax bill

$26,939

Estimated tax savings

$18,061

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