BNBCalc.com Investment Analysis Report of 4210 Liberty Dr, Galveston, TX 77554, USA

3 bed • 2 bath • 12 guests • $520,000

BNB

Calc

Return Metrics

9.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.67%

Cap Rate

9.12%

Return on Investment

25.83%

Annual Revenue

$68,363

AirDNA projects $367/night at 51% occupancy ($68,362).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,896

Utilities

$470

Internet + TV

$75

Water/Sewer

$70

Garbage

$25

Electric

$150

Gas

$0

Other

$150

Maintenance

$1,095

Property Insurance

$150

HOA

$25

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$570

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$24,680

Deductible property tax

$5,148

Est. Depreciation Value

$244,933

Profit on this property

$47,467

Your total deduction

$227,294

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,294)

-$77,294

Your old tax bill

$45,000

Your new tax bill

-$23,188

Estimated tax savings

$68,188

4210 Liberty Dr Galveston, Texas, 77554

3 bed • 2 bath • 12 guests • $520,000

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

$68,363

Profit (Cash Flow)

$12,391

Cap Rate

9.1%

Annual Revenue

$68,363

AirDNA projects $367/night at 51% occupancy ($68,363)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.67%

Cap Rate

9.12%

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

$24,680

Deductible property tax

$5,148

Your total deduction

$60,414

Your adjusted annual income

$150,000 - $60,414 = $89,586

Taxes on $89,586 (30%)

$26,876

Your old tax bill

$45,000

Your new tax bill

$26,876

Estimated tax savings

$18,124

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