BNBCalc.com Investment Analysis Report of 12211 Meadow Bend Court, Stafford, TX, USA

4 bed • 2.5 bath • 6 guests • $360,000

BNB

Calc

Return Metrics

-6.69% 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

-6.69%

Cap Rate

7.61%

Return on Investment

68.05%

Annual Revenue

$47,233

AirDNA projects $212/night at 61% occupancy ($47,233).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,820

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$18,117

Deductible property tax

$3,600

Est. Depreciation Value

$172,603

Profit on this property

$27,413

Your total deduction

$166,907

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,907)

-$16,907

Your old tax bill

$45,000

Your new tax bill

-$5,072

Estimated tax savings

$50,072

12211 Meadow Bend Court Houston, Texas, 77084

4 bed • 2.5 bath • 6 guests • $360,000

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

$47,233

Profit (Cash Flow)

-$1,435

Cap Rate

7.6%

Annual Revenue

$47,233

AirDNA projects $212/night at 61% occupancy ($47,233)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.69% 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

-6.69%

Cap Rate

7.61%

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

$18,117

Deductible property tax

$3,600

Your total deduction

$49,251

Your adjusted annual income

$150,000 - $49,251 = $100,749

Taxes on $100,749 (30%)

$30,225

Your old tax bill

$45,000

Your new tax bill

$30,225

Estimated tax savings

$14,775

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