BNBCalc.com Investment Analysis Report of 617 VZ County Rd 4124, Canton, TX 75103, USA

3 bed • 2 bath • 8 guests • $399,000

BNB

Calc

Return Metrics

-11.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.87%

Cap Rate

3.75%

Return on Investment

3.96%

Annual Revenue

$32,960

AirDNA projects $188/night at 48% occupancy ($32,959).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,497

Annual Expenses

$17,965

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$975

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$189,205

Profit on this property

$14,995

Your total deduction

$197,097

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,097)

-$47,097

Your old tax bill

$45,000

Your new tax bill

-$14,129

Estimated tax savings

$59,129

617 VZ County Rd 4124

Canton, Texas, 75103

3 bed • 2 bath • 8 guests • $399,000

Annual Revenue

$32,960

Profit (Cash Flow)

-$11,909

Cap Rate

3.8%

Annual Revenue

$32,960

AirDNA projects $188/night at 48% occupancy ($32,960)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.87%

Cap Rate

3.75%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$68,163

Your adjusted annual income

$150,000 - $68,163 = $81,837

Taxes on $81,837 (30%)

$24,551

Your old tax bill

$45,000

Your new tax bill

$24,551

Estimated tax savings

$20,449

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