BNBCalc.com Investment Analysis Report of 7200 Cordelia Ct, Austin, TX 78741, USA

5 bed • 2 bath • 5 guests • $500,000

BNB

Calc

Return Metrics

9.77% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.77%

Cap Rate

9.23%

Return on Investment

25.38%

Annual Revenue

$68,801

AirDNA projects $474/night at 55% occupancy ($95,219).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,624

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,273

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$238,282

Profit on this property

$46,177

Your total deduction

$220,786

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,786)

-$70,786

Your old tax bill

$45,000

Your new tax bill

-$21,236

Estimated tax savings

$66,236

7200 Cordelia Ct

Austin, Texas, 78741-6658

5 bed • 2 bath • 5 guests • $500,000

Annual Revenue

$68,801

Profit (Cash Flow)

$12,457

Cap Rate

9.2%

Annual Revenue

$68,801

AirDNA projects $474/night at 55% occupancy ($95,219)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.77% 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

9.77%

Cap Rate

9.23%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$58,386

Your adjusted annual income

$150,000 - $58,386 = $91,614

Taxes on $91,614 (30%)

$27,484

Your old tax bill

$45,000

Your new tax bill

$27,484

Estimated tax savings

$17,516

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