BNBCalc.com Investment Analysis Report of 1025 W 10th St, Fort Worth, TX 76102, USA

1 bed • 1 bath • 2 guests • $225,000

BNB

Calc

Return Metrics

-3.45% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.45%

Cap Rate

5.88%

Return on Investment

12.54%

Annual Revenue

$30,936

AirDNA projects $121/night at 70% occupancy ($30,936).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,475

Annual Expenses

$17,702

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$958

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$258

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$106,347

Profit on this property

$13,234

Your total deduction

$106,019

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,019)

$43,981

Your old tax bill

$45,000

Your new tax bill

$13,194

Estimated tax savings

$31,806

1025 W 10th St

Fort Worth, Texas, 76102

1 bed • 1 bath • 2 guests • $225,000

Annual Revenue

$30,936

Profit (Cash Flow)

-$1,934

Cap Rate

5.9%

Annual Revenue

$30,936

AirDNA projects $121/night at 70% occupancy ($30,936)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.45% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.45%

Cap Rate

5.88%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$33,555

Your adjusted annual income

$150,000 - $33,555 = $116,445

Taxes on $116,445 (30%)

$34,934

Your old tax bill

$45,000

Your new tax bill

$34,934

Estimated tax savings

$10,066

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