BNBCalc.com Investment Analysis Report of 1422 Shely Street, Corpus Christi, TX, USA

3 bed • 2 bath • 6 guests • $190,000

BNB

Calc

Return Metrics

11.52% 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

11.52%

Cap Rate

9.37%

Return on Investment

26.66%

Annual Revenue

$36,199

AirDNA projects $187/night at 53% occupancy ($36,199).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,532

Annual Expenses

$18,386

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,002

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$302

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

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

$7,649

Deductible property tax

$1,900

Est. Depreciation Value

$92,947

Profit on this property

$17,813

Your total deduction

$84,683

So, your new taxable income is your previous income minus your total deduction ($150,000 - $84,683)

$65,317

Your old tax bill

$45,000

Your new tax bill

$19,595

Estimated tax savings

$25,405

1422 Shely Street Corpus Christi, Texas, 78404

3 bed • 2 bath • 6 guests • $190,000

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

$36,199

Profit (Cash Flow)

$6,017

Cap Rate

9.4%

Annual Revenue

$36,199

AirDNA projects $187/night at 53% occupancy ($36,199)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.52% 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

11.52%

Cap Rate

9.37%

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

$7,649

Deductible property tax

$1,900

Your total deduction

$21,291

Your adjusted annual income

$150,000 - $21,291 = $128,709

Taxes on $128,709 (30%)

$38,613

Your old tax bill

$45,000

Your new tax bill

$38,613

Estimated tax savings

$6,387

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