BNBCalc Short Term Rental Investment Analysis 11739 Red Hummingbird Dr, Houston, TX 77047, USA

4 bed • 3 bath • 6 guests • $310,000

BNB

Calc

Annual Revenue

$40,582

Profit (Cash Flow)

$475

Cap Rate

6.9%

Annual Revenue

$40,582

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

BNB Calc projects a 41% occupancy rate, $271 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0.66% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$474	$949	$1,424	$1,899	$2,374	$4,749	$14,248
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$319,774	$329,828	$340,170	$350,807	$361,749	$421,363	$766,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.66%

Cap Rate

6.89%

Return on Investment

17.98%

11739 Red Hummingbird Dr Houston, Texas, 77047-1849

4 bed • 3 bath • 6 guests

Purchase Price

Est. $1,487/mo

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$40,582

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$475

Profit

Revenue

$40,582

Operating Expenses

$19,196

Operating Income

$21,387

Mortgage & Taxes

$20,912

Profit (Cash Flow)

$475

$71,300

Cash Investment

Down Payment

$62,000

Renos & Furnishing

Closing Costs

$9,300

Total

$71,300

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.66%

Cap Rate

6.89%

Return on Investment

17.98%

STR 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

$14,713

Deductible property tax

$3,069

Your total deduction

$30,236

Your adjusted annual income

$150,000 - $30,236 = $119,764

Taxes on $119,764 (30%)

$35,929

Your old tax bill

$45,000

Your new tax bill

$35,929

Estimated tax savings

$9,071

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