BNBCalc.com Investment Analysis Report of 819 S 10th St, Waco, TX 76706, USA

3 bed • 2 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

65.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.61%

Cap Rate

23.86%

Return on Investment

80.88%

Annual Revenue

$91,150

AirDNA projects $367/night at 68% occupancy ($91,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,127

Annual Expenses

$25,530

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,460

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$760

Management & Platform Fees

$228

Platform Fee (i.e. Airbnb)

$228

Property Manager Fee

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$132,095

Profit on this property

$65,621

Your total deduction

$82,249

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,249)

$67,751

Your old tax bill

$45,000

Your new tax bill

$20,325

Estimated tax savings

$24,675

819 S 10th St Waco, Texas, 76706-1329

3 bed • 2 bath • 8 guests • $275,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$91,150

Profit (Cash Flow)

$47,081

Cap Rate

23.9%

Annual Revenue

$91,150

AirDNA projects $367/night at 68% occupancy ($91,150).

Occupancy Rate

Avg Daily Rate

Return Metrics

65.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

65.61%

Cap Rate

23.86%

Return on Investment

80.88%

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 est deduction will be...

Deductible mortgage interest

$13,052

Deductible property tax

$2,722

Your total deduction

-$7,799

Your adjusted annual income

$150,000 - -$7,799 = $157,799

Taxes on $157,799 (30%)

$47,340

Your old tax bill

$45,000

Your new tax bill

$47,340

Estimated tax savings

-$2,340

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 recomend LearnLikeACPA.com