BNBCalc.com Investment Analysis Report of 3719 Misty Ridge Dr, Humble, TX 77396, USA

3 bed • 3 bath • 6 guests • $285,000

BNB

Calc

Return Metrics

-4.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.87%

Cap Rate

5.47%

Return on Investment

10.4%

Annual Revenue

$33,661

AirDNA projects $192/night at 48% occupancy ($33,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,505

Annual Expenses

$18,056

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$981

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$281

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$136,861

Profit on this property

$15,605

Your total deduction

$137,604

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,604)

$12,396

Your old tax bill

$45,000

Your new tax bill

$3,719

Estimated tax savings

$41,281

3719 Misty Ridge Dr Humble, Texas, 77396-4044

3 bed • 3 bath • 6 guests • $285,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$33,661

Profit (Cash Flow)

-$3,619

Cap Rate

5.5%

Annual Revenue

$33,661

AirDNA projects $192/night at 48% occupancy ($33,661)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.87%

Cap Rate

5.47%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$44,308

Your adjusted annual income

$150,000 - $44,308 = $105,692

Taxes on $105,692 (30%)

$31,708

Your old tax bill

$45,000

Your new tax bill

$31,708

Estimated tax savings

$13,292

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