BNBCalc.com Investment Analysis Report of 958 Delaine Dr, Corpus Christi, TX 78411, USA

5 bed • 3 bath • 10 guests • $255,000

BNB

Calc

Return Metrics

37.66% 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

37.66%

Cap Rate

17.28%

Return on Investment

51.88%

Annual Revenue

$66,401

AirDNA projects $303/night at 60% occupancy ($66,401).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,859

Annual Expenses

$22,312

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,253

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$553

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$12,103

Deductible property tax

$2,524

Est. Depreciation Value

$125,604

Profit on this property

$44,089

Your total deduction

$96,142

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,142)

$53,858

Your old tax bill

$45,000

Your new tax bill

$16,157

Estimated tax savings

$28,843

958 Delaine Dr Corpus Christi, Texas, 78411-2322

5 bed • 3 bath • 10 guests • $255,000

Annual Revenue

$66,401

Profit (Cash Flow)

$26,893

Cap Rate

17.3%

Annual Revenue

$66,401

AirDNA projects $303/night at 60% occupancy ($66,401)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.66% 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

37.66%

Cap Rate

17.28%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$10,462

Your adjusted annual income

$150,000 - $10,462 = $139,538

Taxes on $139,538 (30%)

$41,861

Your old tax bill

$45,000

Your new tax bill

$41,861

Estimated tax savings

$3,139

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