BNBCalc.com Investment Analysis Report of 110 Co Rd 2740, Mico, TX 78056, USA

3 bed • 3 bath • 8 guests • $625,000

BNB

Calc

Return Metrics

-3.48% 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

-3.48%

Cap Rate

5.89%

Return on Investment

12.83%

Annual Revenue

$58,074

AirDNA projects $318/night at 50% occupancy ($58,073).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,769

Annual Expenses

$21,230

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,184

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$484

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$293,453

Profit on this property

$36,844

Your total deduction

$292,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - $292,459)

-$142,459

Your old tax bill

$45,000

Your new tax bill

-$42,738

Estimated tax savings

$87,738

110 Co Rd 2740 Mico, Texas, 78056

3 bed • 3 bath • 8 guests • $625,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$58,074

Profit (Cash Flow)

-$5,312

Cap Rate

5.9%

Annual Revenue

$58,074

AirDNA projects $318/night at 50% occupancy ($58,074)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.48% 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

-3.48%

Cap Rate

5.89%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$92,539

Your adjusted annual income

$150,000 - $92,539 = $57,461

Taxes on $57,461 (30%)

$17,238

Your old tax bill

$45,000

Your new tax bill

$17,238

Estimated tax savings

$27,762

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