BNBCalc.com Investment Analysis Report of 3514 Summit Lane, Missouri City, TX 77459, USA

4 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

-19.53% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-19.53%

Cap Rate

5.23%

Return on Investment

11.9%

Annual Revenue

$27,759

AirDNA projects $257/night at 38% occupancy ($35,669).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,441

Annual Expenses

$17,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$931

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$231

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

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

$11,272

Deductible property tax

$1,980

Est. Depreciation Value

$98,833

Profit on this property

$10,470

Your total deduction

$101,615

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,615)

$48,385

Your old tax bill

$45,000

Your new tax bill

$14,516

Estimated tax savings

$30,484

3514 Summit Lane Missouri City, Texas, 77459-4043

4 bed • 2 bath • 6 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$27,759

Profit (Cash Flow)

-$5,178

Cap Rate

5.2%

Annual Revenue

$27,759

AirDNA projects $257/night at 38% occupancy ($35,670)

Occupancy Rate

Avg Daily Rate

Return Metrics

-19.53% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.53%

Cap Rate

5.23%

Return on Investment

11.9%

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

$11,272

Deductible property tax

$1,980

Your total deduction

$34,191

Your adjusted annual income

$150,000 - $34,191 = $115,809

Taxes on $115,809 (30%)

$34,743

Your old tax bill

$45,000

Your new tax bill

$34,743

Estimated tax savings

$10,257

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