BNBCalc Short Term Rental Investment Analysis 27030 Estuary Dr #203, Galveston, TX 77554, USA

3 bed • 2 bath • 8 guests • $385,000

BNB

Calc

Annual Revenue

$74,729

Profit (Cash Flow)

$7,933

Cap Rate

8.7%

Annual Revenue

$74,729

AirDNA projects $119/night at 70% occupancy ($30,424).

BNB Calc projects a 60% occupancy rate, $341 rate per night.

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

Return Metrics

6.82% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,932	$15,865	$23,797	$31,730	$39,662	$79,325	$237,975
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,183	$8,586	$13,218	$18,092	$23,220	$53,169	$288,749
Down Payment	$96,250	$96,250	$96,250	$96,250	$96,250	$96,250	$96,250
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$119,916	$144,147	$168,965	$194,393	$220,453	$361,152	$1,172,471

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.82%

Cap Rate

8.73%

Return on Investment

20.34%

27030 Estuary Dr Galveston, Texas, 77554

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$74,729

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,933

Profit

Revenue

$74,729

Operating Expenses

$41,092

Operating Income

$33,637

Mortgage & Taxes

$25,705

Profit (Cash Flow)

$7,933

$116,300

Cash Investment

Down Payment

$96,250

Renos & Furnishing

$8,500

Closing Costs

$11,550

Total

$116,300

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.82%

Cap Rate

8.73%

Return on Investment

20.34%

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

$14,531

Deductible property tax

$6,892

Your total deduction

$30,987

Your adjusted annual income

$150,000 - $30,987 = $119,013

Taxes on $119,013 (30%)

$35,704

Your old tax bill

$45,000

Your new tax bill

$35,704

Estimated tax savings

$9,296

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