BNBCalc.com Investment Analysis Report of 968 Brushy Crk Trl, Bandera, TX 78003, USA

3 bed • 2 bath • 10 guests • $250,000

BNB

Calc

Return Metrics

14.56% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.56%

Cap Rate

11.22%

Return on Investment

29.37%

Annual Revenue

$63,918

AirDNA projects $308/night at 71% occupancy ($79,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,988

Annual Expenses

$35,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$1,316

Platform Fee (i.e. Airbnb)

$160

Property Manager Fee

$1,156

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

$12,687

Deductible property tax

$3,425

Est. Depreciation Value

$120,581

Profit on this property

$28,058

Your total deduction

$108,635

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,635)

$41,365

Your old tax bill

$45,000

Your new tax bill

$12,410

Estimated tax savings

$32,590

968 Brushy Crk Trl Bandera, Texas, 78003

3 bed • 2 bath • 10 guests • $250,000

Annual Revenue

$63,918

Profit (Cash Flow)

$9,614

Cap Rate

11.2%

Annual Revenue

$63,918

AirDNA projects $308/night at 71% occupancy ($79,872)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.56% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.56%

Cap Rate

11.22%

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

$12,687

Deductible property tax

$3,425

Your total deduction

$26,427

Your adjusted annual income

$150,000 - $26,427 = $123,573

Taxes on $123,573 (30%)

$37,072

Your old tax bill

$45,000

Your new tax bill

$37,072

Estimated tax savings

$7,928

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