BNBCalc.com Investment Analysis Report of 1402 Eberhard St, Houston, TX 77019, USA

4 bed • 3.5 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

3.3% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.3%

Cap Rate

7.55%

Return on Investment

19.58%

Annual Revenue

$81,110

AirDNA projects $419/night at 53% occupancy ($81,109).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,039

Annual Expenses

$24,464

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,376

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$676

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,383

Profit on this property

$56,645

Your total deduction

$338,758

So, your new taxable income is your previous income minus your total deduction ($150,000 - $338,758)

-$188,758

Your old tax bill

$45,000

Your new tax bill

-$56,628

Estimated tax savings

$101,628

1402 Eberhard St Houston, Texas, 77019-4267

4 bed • 3.5 bath • 12 guests • $750,000

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

$81,110

Profit (Cash Flow)

$6,053

Cap Rate

7.6%

Annual Revenue

$81,110

AirDNA projects $419/night at 53% occupancy ($81,110)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.3% 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

3.3%

Cap Rate

7.55%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$98,686

Your adjusted annual income

$150,000 - $98,686 = $51,314

Taxes on $51,314 (30%)

$15,394

Your old tax bill

$45,000

Your new tax bill

$15,394

Estimated tax savings

$29,606

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