BNBCalc.com Investment Analysis Report of 949 Eikel St, New Braunfels, TX 78130, USA

2 bed • 1 bath • 6 guests • $380,000

BNB

Calc

Return Metrics

0.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.76%

Cap Rate

6.93%

Return on Investment

16.92%

Annual Revenue

$46,010

AirDNA projects $247/night at 51% occupancy ($46,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,638

Annual Expenses

$19,661

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,083

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$383

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$18,035

Deductible property tax

$3,762

Est. Depreciation Value

$179,014

Profit on this property

$26,349

Your total deduction

$174,463

So, your new taxable income is your previous income minus your total deduction ($150,000 - $174,463)

-$24,463

Your old tax bill

$45,000

Your new tax bill

-$7,339

Estimated tax savings

$52,339

property-location

949 Eikel St New Braunfels, Texas, 78130-5521

2 bed • 1 bath • 6 guests • $380,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$46,010

Profit (Cash Flow)

$717

Cap Rate

6.9%

Annual Revenue

$46,010

AirDNA projects $247/night at 51% occupancy ($46,009).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.76%

Cap Rate

6.93%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$52,495

Your adjusted annual income

$150,000 - $52,495 = $97,505

Taxes on $97,505 (30%)

$29,251

Your old tax bill

$45,000

Your new tax bill

$29,251

Estimated tax savings

$15,749

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