BNBCalc.com Investment Analysis Report of 11739 Red Hummingbird Dr, Houston, TX 77047, USA

4 bed • 3 bath • 6 guests • $310,000

BNB

Calc

Return Metrics

0.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.67%

Cap Rate

6.89%

Return on Investment

17.99%

Annual Revenue

$40,582

AirDNA projects $271/night at 45% occupancy ($44,541).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,600

Annual Expenses

$19,196

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

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

$14,713

Deductible property tax

$3,069

Est. Depreciation Value

$142,775

Profit on this property

$21,387

Your total deduction

$139,170

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,170)

$10,830

Your old tax bill

$45,000

Your new tax bill

$3,249

Estimated tax savings

$41,751

11739 Red Hummingbird Dr

Houston, Texas, 77047-1849

4 bed • 3 bath • 6 guests • $310,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$40,582

Profit (Cash Flow)

$483

Cap Rate

6.9%

Annual Revenue

$40,582

AirDNA projects $271/night at 45% occupancy ($44,542)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.67%

Cap Rate

6.89%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$41,954

Your adjusted annual income

$150,000 - $41,954 = $108,046

Taxes on $108,046 (30%)

$32,414

Your old tax bill

$45,000

Your new tax bill

$32,414

Estimated tax savings

$12,586

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