BNBCalc.com Investment Analysis Report of 27030 Estuary Dr #203, Galveston, TX 77554, USA

3 bed • 2 bath • 8 guests • $385,000

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.82%

Cap Rate

8.73%

Return on Investment

20.35%

Annual Revenue

$74,729

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,424

Annual Expenses

$41,092

Utilities

$430

Internet + TV

$150

Water/Sewer

$70

Garbage

$20

Electric

$140

Gas

$0

Other

$50

Maintenance

$1,425

Property Insurance

$175

HOA

$900

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,569

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,569

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

$14,531

Deductible property tax

$6,892

Est. Depreciation Value

$182,757

Profit on this property

$33,637

Your total deduction

$170,543

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,543)

-$20,543

Your old tax bill

$45,000

Your new tax bill

-$6,163

Estimated tax savings

$51,163

27030 Estuary Dr

Galveston, Texas, 77554

3 bed • 2 bath • 8 guests • $385,000

Annual Revenue

$74,729

Profit (Cash Flow)

$7,933

Cap Rate

8.7%

Annual Revenue

$74,729

AirDNA projects $119/night at 70% occupancy ($30,425)

Occupancy Rate

Avg Daily Rate

Return Metrics

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.82%

Cap Rate

8.73%

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

$14,531

Deductible property tax

$6,892

Your total deduction

$45,999

Your adjusted annual income

$150,000 - $45,999 = $104,001

Taxes on $104,001 (30%)

$31,200

Your old tax bill

$45,000

Your new tax bill

$31,200

Estimated tax savings

$13,800

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