BNBCalc Short Term Rental Investment Analysis 16303 Red Oak Dr, Missouri City, TX 77489, USA

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$69,484

Profit (Cash Flow)

$27,134

Cap Rate

15.8%

Annual Revenue

$69,484

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

BNB Calc projects a 82% occupancy rate, $232 rate per night.

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

Return Metrics

34.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,134	$54,268	$81,402	$108,536	$135,670	$271,340	$814,021
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$336,134	$372,538	$409,220	$446,188	$483,452	$674,515	$1,542,199

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.02%

Cap Rate

15.79%

Return on Investment

49%

16303 Red Oak Dr Missouri City, Texas, 77489-3955

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

Missouri City

Zoning

Laws

$69,484

Annual Revenue

Projected nightly rate is $232/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,134

Profit

Revenue

$69,484

Operating Expenses

$22,113

Operating Income

$47,371

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$27,134

$79,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,750

Closing Costs

$9,000

Total

$79,750

DSCR Ratio

Strong

2.34

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.02%

Cap Rate

15.79%

Return on Investment

49%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$4,070

Your adjusted annual income

$150,000 - $4,070 = $145,930

Taxes on $145,930 (30%)

$43,779

Your old tax bill

$45,000

Your new tax bill

$43,779

Estimated tax savings

$1,221

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