BNBCalc Short Term Rental Investment Analysis 23006 Buena St Galveston TX 77554

3 bed • 3 bath • 9 guests • $410,000

BNB

Calc

Annual Revenue

$60,083

Profit (Cash Flow)

$3,088

Cap Rate

8.5%

Annual Revenue

$60,083

AirDNA projects $350/night at 47% occupancy ($60,082).

BNB Calc projects a 47% occupancy rate, $350 rate per night.

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

Return Metrics

2.99% 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)	$3,087	$6,175	$9,263	$12,351	$15,439	$30,878	$92,634
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$327,999	$327,999	$327,999	$327,999	$327,999	$327,999	$327,999
Down Payment	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000
Property Appreciation	$12,300	$24,969	$38,018	$51,458	$65,302	$141,005	$585,177
Total Return	$425,387	$441,144	$457,281	$473,809	$490,741	$581,883	$1,087,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.99%

Cap Rate

8.45%

Return on Investment

17.86%

23006 Buena St Galveston, TX, 77554

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,967/mo

This property is for sale!

Contact Agent

$60,083

Annual Revenue

AirDNA projects $350/night at 47% occupancy ($60,082.63).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,088

Profit

Revenue

$60,083

Operating Expenses

$25,415

Operating Income

$34,668

Mortgage & Taxes

$31,580

Profit (Cash Flow)

$3,088

$103,050

Cash Investment

Down Payment

$82,000

Renos & Furnishing

$8,750

Closing Costs

$12,300

Total

$103,050

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.99%

Cap Rate

8.45%

Return on Investment

17.86%

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

$24,393

Deductible property tax

$4,059

Your total deduction

$109,821

Your adjusted annual income

$150,000 - $109,821 = $40,179

Taxes on $40,179 (30%)

$12,054

Your old tax bill

$45,000

Your new tax bill

$12,054

Estimated tax savings

$32,946

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,499 sqft

Year built:

1985

Size:

1,091 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 6,499 sqft

Building area: 1,091 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 7016-0000-0055-000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $266,570

County Est. Land Value: $35,750

Assessed Land Value: $35,750

County Est. Structure Value: $230,820

Market Estimate: -

Schools

High School: Ball High School with 4/10 star rating