BNBCalc.com Investment Analysis Report of 7209 Bertram Ct, Austin, TX 78741, USA

3 bed • 2 bath • 5 guests • $500,000

BNB

Calc

Return Metrics

23.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.33%

Cap Rate

12.5%

Return on Investment

39.45%

Annual Revenue

$87,878

AirDNA projects $401/night at 60% occupancy ($87,877).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,112

Annual Expenses

$25,344

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,432

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

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

$235,722

Profit on this property

$62,534

Your total deduction

$201,869

So, your new taxable income is your previous income minus your total deduction ($150,000 - $201,869)

-$51,869

Your old tax bill

$45,000

Your new tax bill

-$15,561

Estimated tax savings

$60,561

7209 Bertram Ct Austin, Texas, 78741-6657

3 bed • 2 bath • 5 guests • $500,000

Annual Revenue

$87,878

Profit (Cash Flow)

$28,814

Cap Rate

12.5%

Annual Revenue

$87,878

AirDNA projects $401/night at 60% occupancy ($87,878)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.33%

Cap Rate

12.5%

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

$41,261

Your adjusted annual income

$150,000 - $41,261 = $108,739

Taxes on $108,739 (30%)

$32,622

Your old tax bill

$45,000

Your new tax bill

$32,622

Estimated tax savings

$12,378

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