BNBCalc Short Term Rental Investment Analysis 4106 Kolb St, Houston, TX 77007, USA

3 bed • 3 bath • 8 guests • $350,000

BNB

Calc

Report by:

ernijs.ansons@gmail.com

Annual Revenue

$54,206

Profit (Cash Flow)

$10,469

Cap Rate

9.7%

Annual Revenue

$54,206

AirDNA projects $291/night at 51% occupancy ($54,205).

BNB Calc projects a 51% occupancy rate, $291 rate per night.

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

Return Metrics

11.73% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,469	$20,938	$31,407	$41,876	$52,346	$104,692	$314,076
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$6,649	$13,426	$20,331	$27,367	$34,537	$72,483	$265,592
Total Return	$90,557	$111,453	$132,703	$154,323	$176,331	$292,855	$929,668

Property Appreciation:

1.9%

Revenue Appreciation:

Cash on Cash Return

11.73%

Cap Rate

9.73%

Return on Investment

23.03%

4106 Kolb St Houston, Texas, 77007-2312

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$54,206

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,469

Profit

Revenue

$54,206

Operating Expenses

$20,127

Operating Income

$34,079

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$10,469

$89,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,750

Closing Costs

$10,500

Total

$89,250

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

1.9%

Revenue Appreciation

Cash on Cash Return

11.73%

Cap Rate

9.73%

Return on Investment

23.03%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$25,412

Your adjusted annual income

$150,000 - $25,412 = $124,588

Taxes on $124,588 (30%)

$37,376

Your old tax bill

$45,000

Your new tax bill

$37,376

Estimated tax savings

$7,624

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