BNBCalc Short Term Rental Investment Analysis 1017 Ross Trail, Arlington, TX 76012, USA

3 bed • 2 bath • 6 guests • $120,000

BNB

Calc

Annual Revenue

$37,708

Profit (Cash Flow)

$11,631

Cap Rate

16.4%

Annual Revenue

$37,708

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

BNB Calc projects a 57.99999999999999% occupancy rate, $178 rate per night.

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

Return Metrics

32.21% 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)	$11,630	$23,261	$34,892	$46,523	$58,154	$116,309	$348,928
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$135,230	$150,569	$166,020	$181,584	$197,267	$277,579	$640,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.21%

Cap Rate

16.43%

Return on Investment

45.45%

1017 Ross Trail Arlington, Texas, 76012-3127

3 bed • 2 bath • 6 guests

Purchase Price

Est. $576/mo

Inquire about this property

Contact Agent

Arlington

Guide

Zoning

Market

Guide

Laws

Market Data

$37,708

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,631

Profit

Revenue

$37,708

Operating Expenses

$17,982

Operating Income

$19,726

Mortgage & Taxes

$8,095

Profit (Cash Flow)

$11,631

$36,100

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$8,500

Closing Costs

$3,600

Total

$36,100

DSCR Ratio

Strong

2.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.21%

Cap Rate

16.43%

Return on Investment

45.45%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$1,430

Your adjusted annual income

$150,000 - $1,430 = $148,570

Taxes on $148,570 (30%)

$44,571

Your old tax bill

$45,000

Your new tax bill

$44,571

Estimated tax savings

$429

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