BNBCalc.com Investment Analysis Report of 10790 Midway Dr, Frisco, TX 75035, USA

5 bed • 2.5 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

10.65% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.65%

Cap Rate

9.49%

Return on Investment

26.08%

Annual Revenue

$64,824

AirDNA projects $306/night at 58% occupancy ($64,823).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,842

Annual Expenses

$22,107

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$540

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$215,334

Profit on this property

$42,716

Your total deduction

$198,430

So, your new taxable income is your previous income minus your total deduction ($150,000 - $198,430)

-$48,430

Your old tax bill

$45,000

Your new tax bill

-$14,529

Estimated tax savings

$59,529

property-location

10790 Midway Dr Frisco, Texas, 75035-2380

5 bed • 2.5 bath • 10 guests • $450,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$64,824

Profit (Cash Flow)

$12,368

Cap Rate

9.5%

Annual Revenue

$64,824

AirDNA projects $306/night at 58% occupancy ($64,823).

Occupancy Rate

Avg Daily Rate

Return Metrics

10.65% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.65%

Cap Rate

9.49%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$51,654

Your adjusted annual income

$150,000 - $51,654 = $98,346

Taxes on $98,346 (30%)

$29,504

Your old tax bill

$45,000

Your new tax bill

$29,504

Estimated tax savings

$15,496

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 recomend LearnLikeACPA.com