BNBCalc.com Investment Analysis Report of 1920 Oakdale St, Houston, TX 77004, USA

3 bed • 3.5 bath • 10 guests • $560,000

BNB

Calc

Return Metrics

4.35% 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

4.35%

Cap Rate

7.81%

Return on Investment

20.55%

Annual Revenue

$65,744

AirDNA projects $300/night at 60% occupancy ($65,743).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,832

Annual Expenses

$21,987

Utilities

$420

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$26,578

Deductible property tax

$5,544

Est. Depreciation Value

$263,596

Profit on this property

$43,757

Your total deduction

$251,961

So, your new taxable income is your previous income minus your total deduction ($150,000 - $251,961)

-$101,961

Your old tax bill

$45,000

Your new tax bill

-$30,588

Estimated tax savings

$75,588

property-location

1920 Oakdale St Houston, Texas, 77004-5980

3 bed • 3.5 bath • 10 guests

Est. $2,686/mo

Agent

Inquire about this property

Contact Agent

$65,744

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.35%

Cap Rate

7.81%

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 est deduction will be...

Deductible mortgage interest

$26,578

Deductible property tax

$5,544

Your total deduction

$72,369

Your adjusted annual income

$150,000 - $72,369 = $77,631

Taxes on $77,631 (30%)

$23,289

Your old tax bill

$45,000

Your new tax bill

$23,289

Estimated tax savings

$21,711

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com