BNBCalc.com Investment Analysis Report of 3510 Aransas St, Corpus Christi, TX 78411, USA

5 bed • 3 bath • 12 guests • $260,000

BNB

Calc

Return Metrics

27.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

7.9%

Revenue Appreciation:

0%

Cash on Cash Return

27.84%

Cap Rate

15.86%

Return on Investment

59.61%

Annual Revenue

$63,406

AirDNA projects $310/night at 56% occupancy ($63,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,847

Annual Expenses

$22,163

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,228

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$528

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$14,093

Deductible property tax

$2,600

Est. Depreciation Value

$148,387

Profit on this property

$41,244

Your total deduction

$123,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,836)

$26,164

Your old tax bill

$45,000

Your new tax bill

$7,849

Estimated tax savings

$37,151

property-location

3510 Aransas St Corpus Christi, Texas, 78411-1302

5 bed • 3 bath • 12 guests

Est. $1,247/mo

Agent

Inquire about this property

Contact Jeremy

$63,406

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

7.9%

Revenue Appreciation

0%

Cash on Cash Return

27.84%

Cap Rate

15.86%

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 est deduction will be...

Deductible mortgage interest

$14,093

Deductible property tax

$2,600

Your total deduction

$22,252

Your adjusted annual income

$150,000 - $22,252 = $127,748

Taxes on $127,748 (30%)

$38,324

Your old tax bill

$45,000

Your new tax bill

$38,324

Estimated tax savings

$6,676

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