BNBCalc.com Investment Analysis Report of 7819 57th St, Lubbock, TX 79407, USA

3 bed • 3 bath • 7 guests • $440,000

BNB

Calc

Return Metrics

-8.62% 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

-8.62%

Cap Rate

4.58%

Return on Investment

7.31%

Annual Revenue

$38,935

AirDNA projects $164/night at 65% occupancy ($38,935).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,562

Annual Expenses

$18,742

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,024

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$324

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

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

$20,883

Deductible property tax

$4,356

Est. Depreciation Value

$208,248

Profit on this property

$20,193

Your total deduction

$213,294

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,294)

-$63,294

Your old tax bill

$45,000

Your new tax bill

-$18,988

Estimated tax savings

$63,988

7819 57th St Lubbock, Texas, 79407

3 bed • 3 bath • 7 guests • $440,000

Annual Revenue

$38,935

Profit (Cash Flow)

-$9,483

Cap Rate

4.6%

Annual Revenue

$38,935

AirDNA projects $164/night at 65% occupancy ($38,935)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.62% 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

-8.62%

Cap Rate

4.58%

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

$20,883

Deductible property tax

$4,356

Your total deduction

$71,390

Your adjusted annual income

$150,000 - $71,390 = $78,610

Taxes on $78,610 (30%)

$23,583

Your old tax bill

$45,000

Your new tax bill

$23,583

Estimated tax savings

$21,417

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