BNBCalc.com Investment Analysis Report of 311 Fulton St, Fredericksburg, TX 78624, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.76%

Cap Rate

8.39%

Return on Investment

23.07%

Annual Revenue

$73,633

AirDNA projects $448/night at 45% occupancy ($73,633).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,938

Annual Expenses

$23,252

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,314

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$614

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

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

$50,381

Your total deduction

$265,814

So, your new taxable income is your previous income minus your total deduction ($150,000 - $265,814)

-$115,814

Your old tax bill

$45,000

Your new tax bill

-$34,744

Estimated tax savings

$79,744

property-location

311 Fulton St Fredericksburg, Texas, 78624-4047

3 bed • 2 bath • 8 guests • $600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$73,633

Profit (Cash Flow)

$9,917

Cap Rate

8.4%

Annual Revenue

$73,633

AirDNA projects $448/night at 45% occupancy ($73,633).

Occupancy Rate

Avg Daily Rate

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.76%

Cap Rate

8.39%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$73,846

Your adjusted annual income

$150,000 - $73,846 = $76,154

Taxes on $76,154 (30%)

$22,846

Your old tax bill

$45,000

Your new tax bill

$22,846

Estimated tax savings

$22,154

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