BNBCalc.com Investment Analysis Report of 617 E Park Ave, San Antonio, TX 78212, USA

4 bed • 3 bath • 12 guests • $600,000

BNB

Calc

Return Metrics

13.19% 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

13.19%

Cap Rate

9.77%

Return on Investment

30.51%

Annual Revenue

$83,166

AirDNA projects $330/night at 69% occupancy ($83,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,041

Annual Expenses

$24,492

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,393

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$693

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

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

$276,338

Profit on this property

$58,674

Your total deduction

$252,081

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,081)

-$102,081

Your old tax bill

$45,000

Your new tax bill

-$30,624

Estimated tax savings

$75,624

617 E Park Ave

San Antonio, Texas, 78212-4537

4 bed • 3 bath • 12 guests • $600,000

Annual Revenue

$83,166

Profit (Cash Flow)

$18,210

Cap Rate

9.8%

Annual Revenue

$83,166

AirDNA projects $330/night at 69% occupancy ($83,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.19% 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

13.19%

Cap Rate

9.77%

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

$63,921

Your adjusted annual income

$150,000 - $63,921 = $86,079

Taxes on $86,079 (30%)

$25,824

Your old tax bill

$45,000

Your new tax bill

$25,824

Estimated tax savings

$19,176

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