BNBCalc.com Investment Analysis Report of 22857 Colorado Dr, Porter, TX 77365, USA

8 bed • 6 bath • 20 guests • $1,200,000

BNB

Calc

Return Metrics

-32.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-32.02%

Cap Rate

-1.14%

Return on Investment

-15.84%

Annual Revenue

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,140

Annual Expenses

$13,680

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

Platform Fee (i.e. Airbnb)

Property Manager Fee

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$565,157

Loss on this property

-$13,680

Your total deduction

$647,670

So, your new taxable income is your previous income minus your total deduction ($150,000 - $647,670)

-$497,670

Your old tax bill

$45,000

Your new tax bill

-$149,301

Estimated tax savings

$194,301

22857 Colorado Dr Porter, Texas, 77365-3635

8 bed • 6 bath • 20 guests • $1,200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

Profit (Cash Flow)

-$94,620

Cap Rate

-1.1%

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-32.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-32.02%

Cap Rate

-1.14%

Return on Investment

-15.84%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$262,614

Your adjusted annual income

$150,000 - $262,614 = -$112,614

Taxes on -$112,614 (30%)

-$33,784

Your old tax bill

$45,000

Your new tax bill

-$33,784

Estimated tax savings

$78,784

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 recomend LearnLikeACPA.com