BNBCalc.com Investment Analysis Report of 16303 Red Oak Dr, Missouri City, TX 77489, USA

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

33.27% 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

33.27%

Cap Rate

15.59%

Return on Investment

48.25%

Annual Revenue

$69,484

AirDNA projects $232/night at 56% occupancy ($47,452).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,893

Annual Expenses

$22,713

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,279

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$579

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$145,049

Profit on this property

$46,771

Your total deduction

$115,486

So, your new taxable income is your previous income minus your total deduction ($150,000 - $115,486)

$34,514

Your old tax bill

$45,000

Your new tax bill

$10,354

Estimated tax savings

$34,646

16303 Red Oak Dr

Missouri City, Texas, 77489-3955

4 bed • 3 bath • 10 guests • $300,000

Annual Revenue

$69,484

Profit (Cash Flow)

$26,539

Cap Rate

15.6%

Annual Revenue

$69,484

AirDNA projects $232/night at 56% occupancy ($47,453)

Occupancy Rate

Avg Daily Rate

Return Metrics

33.27% 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

33.27%

Cap Rate

15.59%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$16,590

Your adjusted annual income

$150,000 - $16,590 = $133,410

Taxes on $133,410 (30%)

$40,023

Your old tax bill

$45,000

Your new tax bill

$40,023

Estimated tax savings

$4,977

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