BNBCalc.com Investment Analysis Report of TX-8 Beltway, Houston, TX,

3 bed • 2 bath • 9 guests • $208,800

BNB

Calc

Return Metrics

2.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.16%

Cap Rate

7.32%

Return on Investment

16.87%

Annual Revenue

$33,310

AirDNA projects $190/night at 48% occupancy ($33,310). Airbtics projects $155/night at 56% occupancy ($31,703). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$17,361	$29,967	$52,598	$72,318
Occupancy	45%	54%	69%	86%
Nightly Rate	$101	$145	$200	$222

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Peerless Retreat - Minutes from Downtown Houston	$30,114	$216	36%	3	3	8	2	$165	❌	❌	❌	N / Y	⭐️ 4.8 (6)	Profile
B King Ste W/Fireplace/120"CurvedScreenMovieTheater	$35,068	$181	47%	3	3	10	2	$200	❌	❌	❌	N / Y	⭐️ 5 (27)	Profile
C Entire New Home/Sleeps 10/Clean/Mins to Downtown	$31,857	$91	88%	3	3	10	2	$155	❌	❌	✅	N / Y	⭐️ 4.9 (59)	Profile
D Cheerful 3-bedroom home with indoor fireplace	$30,821	$114	71%	3	2	8	1	$130	❌	❌	✅	N / Y	⭐️ 4.5 (45)	Profile
E Spacious & Relaxing 3BR in HTX	$29,911	$162	48%	3	3	7	2	$120	❌	❌	✅	N / Y	⭐️ 5 (24)	Profile

Operating Expenses

Monthly Expenses

$1,501

Annual Expenses

$18,010

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$978

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$278

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,173

Annual Mortgage & Tax

$14,076

Downpayment

Purchase Price

$208,800

Percent Down

20%

Total Downpayment

$41,760

Total Loan Amount

$167,040

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,001

Property Tax Yearly

0.99%

Property Tax Monthly

$172

Mortgage Insurance (PMI)

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

$9,910

Deductible property tax

$2,067

Est. Depreciation Value

$101,606

Profit on this property

$15,300

Your total deduction

$98,283

So, your new taxable income is your previous income minus your total deduction ($150,000 - $98,283)

$51,717

Your old tax bill

$45,000

Your new tax bill

$15,515

Estimated tax savings

$29,485

TX-8 Beltway Houston, Texas

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,001/mo

Inquire about this property

Contact Agent

$208,800

Zestimate

$33,310

Annual Revenue

BNBCalc predicts this property will get $155 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.16%

Cap Rate

7.32%

Return on Investment

16.87%

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

$9,910

Deductible property tax

$2,067

Your total deduction

$28,995

Your adjusted annual income

$150,000 - $28,995 = $121,005

Taxes on $121,005 (30%)

$36,301

Your old tax bill

$45,000

Your new tax bill

$36,301

Estimated tax savings

$8,699

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