BNBCalc Short Term Rental Investment Analysis 108 Oriole Dr, Arlington, TX 76010, USA

3 bed • 2 bath • 6 guests • $170,000

BNB

Calc

Report by:

dutronerku@vusra.com

Annual Revenue

$39,315

Profit (Cash Flow)

$9,672

Cap Rate

13.4%

Annual Revenue

$39,315

AirDNA projects $234/night at 46% occupancy ($39,314).

BNB Calc projects a 46% occupancy rate, $234 rate per night.

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

Return Metrics

31.6% 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)	$9,671	$19,343	$29,015	$38,687	$48,359	$96,718	$290,154
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,680	$5,470	$8,375	$11,399	$14,548	$32,338	$152,999
Down Payment	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$34,452	$52,167	$70,154	$88,423	$106,983	$204,522	$702,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.6%

Cap Rate

13.41%

Return on Investment

57.03%

108 Oriole Dr Arlington, Texas, 76010-1331

3 bed • 2 bath • 6 guests

Purchase Price

Est. $815/mo

Inquire about this property

Contact Agent

$39,315

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,672

Profit

Revenue

$39,315

Operating Expenses

$16,511

Operating Income

$22,804

Mortgage & Taxes

$13,132

Profit (Cash Flow)

$9,672

$30,600

Cash Investment

Down Payment

$17,000

Renos & Furnishing

$8,500

Closing Costs

$5,100

Total

$30,600

DSCR Ratio

Strong

1.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.6%

Cap Rate

13.41%

Return on Investment

57.03%

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

$6,067

Deductible property tax

$3,570

Your total deduction

$6,564

Your adjusted annual income

$150,000 - $6,564 = $143,436

Taxes on $143,436 (30%)

$43,031

Your old tax bill

$45,000

Your new tax bill

$43,031

Estimated tax savings

$1,969

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