BNBCalc.com Investment Analysis Report of 108 Oriole Dr, Arlington, TX 76010, USA

3 bed • 2 bath • 6 guests • $170,000

BNB

Calc

Return Metrics

31.62% 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

31.62%

Cap Rate

13.41%

Return on Investment

57.04%

Annual Revenue

$39,315

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,376

Annual Expenses

$16,511

Utilities

$400

Internet + TV

$80

Water/Sewer

$70

Garbage

$0

Electric

$200

Gas

$0

Other

$50

Maintenance

$878

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$328

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$6,067

Deductible property tax

$3,570

Est. Depreciation Value

$83,736

Profit on this property

$22,804

Your total deduction

$70,569

So, your new taxable income is your previous income minus your total deduction ($150,000 - $70,569)

$79,431

Your old tax bill

$45,000

Your new tax bill

$23,829

Estimated tax savings

$21,171

108 Oriole Dr

Arlington, Texas, 76010-1331

3 bed • 2 bath • 6 guests • $170,000

Annual Revenue

$39,315

Profit (Cash Flow)

$9,676

Cap Rate

13.4%

Annual Revenue

$39,315

AirDNA projects $234/night at 46% occupancy ($39,315)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.62% 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

31.62%

Cap Rate

13.41%

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

$6,067

Deductible property tax

$3,570

Your total deduction

$13,449

Your adjusted annual income

$150,000 - $13,449 = $136,551

Taxes on $136,551 (30%)

$40,965

Your old tax bill

$45,000

Your new tax bill

$40,965

Estimated tax savings

$4,035

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