BNBCalc.com Investment Analysis Report of 1901 Avenue O, Galveston, TX 77550, USA

3 bed • 3 bath • 6 guests • $655,000

BNB

Calc

Return Metrics

-8.09% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.09%

Cap Rate

4.77%

Return on Investment

8.26%

Annual Revenue

$51,671

AirDNA projects $301/night at 47% occupancy ($51,671).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,700

Annual Expenses

$20,397

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,131

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$31,087

Deductible property tax

$6,484

Est. Depreciation Value

$307,269

Profit on this property

$31,274

Your total deduction

$313,567

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,567)

-$163,567

Your old tax bill

$45,000

Your new tax bill

-$49,070

Estimated tax savings

$94,070

1901 Avenue O Galveston, Texas, 77550-8048

3 bed • 3 bath • 6 guests • $655,000

Annual Revenue

$51,671

Profit (Cash Flow)

-$12,910

Cap Rate

4.8%

Annual Revenue

$51,671

AirDNA projects $301/night at 47% occupancy ($51,671)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.09% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.09%

Cap Rate

4.77%

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

$31,087

Deductible property tax

$6,484

Your total deduction

$104,239

Your adjusted annual income

$150,000 - $104,239 = $45,761

Taxes on $45,761 (30%)

$13,728

Your old tax bill

$45,000

Your new tax bill

$13,728

Estimated tax savings

$31,272

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