BNBCalc.com Investment Analysis Report of 11203 Bayou Pl Dr, Houston, TX 77099, USA

3 bed • 2 bath • 6 guests • $115,000

BNB

Calc

Return Metrics

39.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

39.32%

Cap Rate

18.69%

Return on Investment

52.42%

Annual Revenue

$40,433

AirDNA projects $246/night at 45% occupancy ($40,432).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,578

Annual Expenses

$18,936

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,037

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$337

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$5,458

Deductible property tax

$1,139

Est. Depreciation Value

$58,405

Profit on this property

$21,496

Your total deduction

$43,505

So, your new taxable income is your previous income minus your total deduction ($150,000 - $43,505)

$106,495

Your old tax bill

$45,000

Your new tax bill

$31,948

Estimated tax savings

$13,052

11203 Bayou Pl Dr

Houston, Texas, 77099-4237

3 bed • 2 bath • 6 guests • $115,000

Annual Revenue

$40,433

Profit (Cash Flow)

$13,744

Cap Rate

18.7%

Annual Revenue

$40,433

AirDNA projects $246/night at 45% occupancy ($40,433)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.32% 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

39.32%

Cap Rate

18.69%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$3,633

Your adjusted annual income

$150,000 - $3,633 = $146,367

Taxes on $146,367 (30%)

$43,910

Your old tax bill

$45,000

Your new tax bill

$43,910

Estimated tax savings

$1,090

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