BNBCalc Short Term Rental Investment Analysis 7507 Las Brisas Drive, Houston, Texas 77083, United States

4 bed • 2.5 bath • 8 guests • $272,752

BNB

Calc

Report by:

Chad Phillis

Chad Phillis / Founder & Owner at Checkmate Rentals

+17245847822

chad@checkmaterentals.com

https://www.checkmaterentals.com/

Annual Revenue

$61,010

Profit (Cash Flow)

$21,600

Cap Rate

14.7%

Annual Revenue

$61,010

AirDNA projects $288/night at 58% occupancy ($61,010).

BNB Calc projects a 57.99999999999999% occupancy rate, $288 rate per night.

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

Return Metrics

29.44% 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)	$21,600	$43,200	$64,800	$86,400	$108,000	$216,000	$648,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$218,201	$218,201	$218,201	$218,201	$218,201	$218,201	$218,201
Down Payment	$54,550	$54,550	$54,550	$54,550	$54,550	$54,550	$54,550
Property Appreciation	$8,182	$16,610	$25,291	$34,232	$43,442	$93,803	$389,288
Total Return	$302,534	$332,562	$362,843	$393,384	$424,194	$582,556	$1,310,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.44%

Cap Rate

14.66%

Return on Investment

44.25%

7507 Las Brisas Dr Houston, Texas, 77083-4229

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,308/mo

Inquire about this property

Contact Chad

Chad Phillis / Founder & Owner at Checkmate Rentals

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$61,010

Annual Revenue

AirDNA projects $288/night at 58% occupancy ($61,010.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,600

Profit

Revenue

$61,010

Operating Expenses

$21,011

Operating Income

$39,999

Mortgage & Taxes

$18,399

Profit (Cash Flow)

$21,600

$73,358

Cash Investment

Down Payment

$54,550

Renos & Furnishing

$10,625

Closing Costs

$8,183

Total

$73,358

DSCR Ratio

Strong

2.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.44%

Cap Rate

14.66%

Return on Investment

44.25%

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

$12,945

Deductible property tax

$2,700

Your total deduction

$39,539

Your adjusted annual income

$150,000 - $39,539 = $110,461

Taxes on $110,461 (30%)

$33,138

Your old tax bill

$45,000

Your new tax bill

$33,138

Estimated tax savings

$11,862

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -