BNBCalc Short Term Rental Investment Analysis 1402 Eberhard St, Houston, TX 77019, USA

4 bed • 3.5 bath • 12 guests • $750,000

BNB

Calc

Annual Revenue

$81,110

Profit (Cash Flow)

$6,053

Cap Rate

7.6%

Annual Revenue

$81,110

AirDNA projects $419/night at 53% occupancy ($81,109).

BNB Calc projects a 53% occupancy rate, $419 rate per night.

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

Return Metrics

3.3% 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)	$6,052	$12,105	$18,158	$24,211	$30,264	$60,528	$181,584
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$778,552	$807,780	$837,703	$868,342	$899,719	$1,068,465	$2,002,031

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.3%

Cap Rate

7.55%

Return on Investment

19.58%

1402 Eberhard St Houston, Texas, 77019-4267

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$81,110

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,053

Profit

Revenue

$81,110

Operating Expenses

$24,464

Operating Income

$56,645

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$6,053

$183,375

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$10,875

Closing Costs

$22,500

Total

$183,375

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.3%

Cap Rate

7.55%

Return on Investment

19.58%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$69,749

Your adjusted annual income

$150,000 - $69,749 = $80,251

Taxes on $80,251 (30%)

$24,075

Your old tax bill

$45,000

Your new tax bill

$24,075

Estimated tax savings

$20,925

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