BNBCalc.com Investment Analysis Report of 1017 Ross Trail, Arlington, TX 76012, USA

3 bed • 2 bath • 6 guests • $120,000

BNB

Calc

Return Metrics

30.57% 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

30.57%

Cap Rate

15.93%

Return on Investment

43.81%

Annual Revenue

$37,708

AirDNA projects $178/night at 58% occupancy ($37,707).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,582

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$314

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$5,695

Deductible property tax

$1,188

Est. Depreciation Value

$60,708

Profit on this property

$19,126

Your total deduction

$48,465

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,465)

$101,535

Your old tax bill

$45,000

Your new tax bill

$30,460

Estimated tax savings

$14,540

1017 Ross Trail

Arlington, Texas, 76012-3127

3 bed • 2 bath • 6 guests • $120,000

Annual Revenue

$37,708

Profit (Cash Flow)

$11,038

Cap Rate

15.9%

Annual Revenue

$37,708

AirDNA projects $178/night at 58% occupancy ($37,708)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.57% 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

30.57%

Cap Rate

15.93%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$7,025

Your adjusted annual income

$150,000 - $7,025 = $142,975

Taxes on $142,975 (30%)

$42,892

Your old tax bill

$45,000

Your new tax bill

$42,892

Estimated tax savings

$2,108

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