BNBCalc.com Investment Analysis Report of 901 Ninth St unit 8, Port Aransas, TX 78373, USA

4 bed • 3.5 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

30.6% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

30.6%

Cap Rate

14.59%

Return on Investment

47.66%

Annual Revenue

$175,317

AirDNA projects $554/night at 46% occupancy ($93,078).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,059

Annual Expenses

$36,711

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,161

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,461

Management & Platform Fees

$438

Platform Fee (i.e. Airbnb)

$438

Property Manager Fee

$0

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

$39,765

Deductible property tax

$17,765

Est. Depreciation Value

$444,496

Profit on this property

$138,606

Your total deduction

$363,420

So, your new taxable income is your previous income minus your total deduction ($150,000 - $363,420)

-$213,420

Your old tax bill

$45,000

Your new tax bill

-$64,026

Estimated tax savings

$109,026

901 Ninth St

Port Aransas, Texas, 78373-5517

4 bed • 3.5 bath • 12 guests • $950,000

Annual Revenue

$175,317

Profit (Cash Flow)

$70,206

Cap Rate

14.6%

Annual Revenue

$175,317

AirDNA projects $554/night at 46% occupancy ($93,079)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.6% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.6%

Cap Rate

14.59%

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

$39,765

Deductible property tax

$17,765

Your total deduction

$60,628

Your adjusted annual income

$150,000 - $60,628 = $89,372

Taxes on $89,372 (30%)

$26,812

Your old tax bill

$45,000

Your new tax bill

$26,812

Estimated tax savings

$18,188

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