BNBCalc.com Investment Analysis Report of 1942 Macondray Dr, Humble, TX 77396, USA

5 bed • 3 bath • 10 guests • $310,000

BNB

Calc

Return Metrics

29.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.9%

Revenue Appreciation Assumption:

Cash on Cash Return

29.56%

Cap Rate

10.47%

Return on Investment

62.35%

Annual Revenue

$53,033

AirDNA projects $264/night at 55% occupancy ($53,033).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,715

Annual Expenses

$20,574

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

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

$9,593

Deductible property tax

$3,100

Est. Depreciation Value

$150,935

Profit on this property

$32,459

Your total deduction

$131,169

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,169)

$18,831

Your old tax bill

$45,000

Your new tax bill

$5,649

Estimated tax savings

$39,351

1942 Macondray Dr Humble, Texas, 77396-4299

5 bed • 3 bath • 10 guests • $310,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$53,033

Profit (Cash Flow)

$12,935

Cap Rate

10.5%

Annual Revenue

$53,033

AirDNA projects $264/night at 55% occupancy ($53,033)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.9%

Revenue Appreciation

Cash on Cash Return

29.56%

Cap Rate

10.47%

Return on Investment

62.35%

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

$9,593

Deductible property tax

$3,100

Your total deduction

$28,241

Your adjusted annual income

$150,000 - $28,241 = $121,759

Taxes on $121,759 (30%)

$36,528

Your old tax bill

$45,000

Your new tax bill

$36,528

Estimated tax savings

$8,472

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