BNBCalc.com Investment Analysis Report of 872 Townsend Dr, Crystal Beach, TX 77650, USA

2 bed • 1 bath • 6 guests • $230,000

BNB

Calc

Return Metrics

26.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.48%

Cap Rate

13.55%

Return on Investment

41.97%

Annual Revenue

$51,828

AirDNA projects $258/night at 55% occupancy ($51,828).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,721

Annual Expenses

$20,658

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,132

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$432

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$109,930

Profit on this property

$31,170

Your total deduction

$91,952

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,952)

$58,048

Your old tax bill

$45,000

Your new tax bill

$17,414

Estimated tax savings

$27,586

property-location

872 Townsend Dr Bolivar Peninsula, Texas, 77650

2 bed • 1 bath • 6 guests

Est. $1,103/mo

Agent

Inquire about this property

Contact Agent

$51,828

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.48%

Cap Rate

13.55%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$17,024

Your adjusted annual income

$150,000 - $17,024 = $132,976

Taxes on $132,976 (30%)

$39,893

Your old tax bill

$45,000

Your new tax bill

$39,893

Estimated tax savings

$5,107

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