BNBCalc.com Investment Analysis Report of 1490 Oak Pines Drive, Houston, TX, USA

4 bed • 2 bath • 10 guests • $129,900

BNB

Calc

Return Metrics

87.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

87.26%

Cap Rate

33.86%

Return on Investment

100.07%

Annual Revenue

$66,292

AirDNA projects $363/night at 50% occupancy ($66,291).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,858

Annual Expenses

$22,298

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,252

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$552

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$6,165

Deductible property tax

$1,286

Est. Depreciation Value

$66,547

Profit on this property

$43,994

Your total deduction

$30,005

So, your new taxable income is your previous income minus your total deduction ($150,000 - $30,005)

$119,995

Your old tax bill

$45,000

Your new tax bill

$35,999

Estimated tax savings

$9,001

1490 Oak Pines Drive Houston, Texas, 77040

4 bed • 2 bath • 10 guests • $129,900

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

$66,292

Profit (Cash Flow)

$35,234

Cap Rate

33.9%

Annual Revenue

$66,292

AirDNA projects $363/night at 50% occupancy ($66,292)

Occupancy Rate

Avg Daily Rate

Return Metrics

87.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

87.26%

Cap Rate

33.86%

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

$6,165

Deductible property tax

$1,286

Your total deduction

-$15,436

Your adjusted annual income

$150,000 - -$15,436 = $165,436

Taxes on $165,436 (30%)

$49,631

Your old tax bill

$45,000

Your new tax bill

$49,631

Estimated tax savings

-$4,631

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