BNBCalc.com Investment Analysis Report of 2627 Texas Ave, Dickinson, TX 77539, USA

2 bed • 2 bath • 4 guests • $169,500

BNB

Calc

Return Metrics

5.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

5.47%

Cap Rate

8.2%

Return on Investment

20.31%

Annual Revenue

$31,718

AirDNA projects $167/night at 52% occupancy ($31,717).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,484

Annual Expenses

$17,803

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$964

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$264

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$8,045

Deductible property tax

$1,678

Est. Depreciation Value

$82,226

Profit on this property

$13,914

Your total deduction

$78,034

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,034)

$71,966

Your old tax bill

$45,000

Your new tax bill

$21,590

Estimated tax savings

$23,410

2627 Texas Ave Dickinson, Texas, 77539-5449

2 bed • 2 bath • 4 guests • $169,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$31,718

Profit (Cash Flow)

$2,490

Cap Rate

8.2%

Annual Revenue

$31,718

AirDNA projects $167/night at 52% occupancy ($31,718)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.47%

Cap Rate

8.2%

Return on Investment

20.31%

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

$8,045

Deductible property tax

$1,678

Your total deduction

$21,967

Your adjusted annual income

$150,000 - $21,967 = $128,033

Taxes on $128,033 (30%)

$38,410

Your old tax bill

$45,000

Your new tax bill

$38,410

Estimated tax savings

$6,590

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