BNBCalc Short Term Rental Investment Analysis 5614 Pebble Springs Dr, Houston, TX 77066, USA

7 bed • 4 bath • 16 guests • $425,000

BNB

Calc

Annual Revenue

$113,313

Profit (Cash Flow)

$56,833

Cap Rate

20.1%

Annual Revenue

$113,313

AirDNA projects $554/night at 56% occupancy ($113,313).

BNB Calc projects a 56.00000000000001% occupancy rate, $554 rate per night.

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

Return Metrics

49.52% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$56,833	$113,666	$170,500	$227,333	$284,167	$568,334	$1,705,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$494,583	$564,549	$634,909	$705,674	$776,858	$1,139,498	$2,736,588

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.52%

Cap Rate

20.11%

Return on Investment

64.27%

5614 Pebble Springs Dr Houston, Texas, 77066-2427

7 bed • 4 bath • 16 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$113,313

Annual Revenue

Projected nightly rate is $554/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,833

Profit

Revenue

$113,313

Operating Expenses

$27,811

Operating Income

$85,503

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$56,833

$114,750

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$17,000

Closing Costs

$12,750

Total

$114,750

DSCR Ratio

Strong

2.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.52%

Cap Rate

20.11%

Return on Investment

64.27%

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

$20,171

Deductible property tax

$4,208

Your total deduction

-$12,383

Your adjusted annual income

$150,000 - -$12,383 = $162,383

Taxes on $162,383 (30%)

$48,715

Your old tax bill

$45,000

Your new tax bill

$48,715

Estimated tax savings

-$3,715

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