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

3 bed • 2 bath • 8 guests • $170,000

BNB

Calc

Report by:

lunarosalio@protonmail.com

Annual Revenue

$45,473

Profit (Cash Flow)

$17,194

Cap Rate

16.9%

Annual Revenue

$45,473

AirDNA projects $249/night at 43% occupancy ($39,106).

BNB Calc projects a 50% occupancy rate, $249 rate per night.

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

Return Metrics

36.12% 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)	$17,193	$34,387	$51,581	$68,775	$85,969	$171,939	$515,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,670	$3,443	$5,325	$7,324	$9,446	$22,187	$136,000
Down Payment	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$57,964	$82,184	$106,671	$131,436	$156,492	$286,592	$928,452

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.12%

Cap Rate

16.85%

Return on Investment

50.34%

108 Oriole Dr Arlington, Texas, 76010-1331

3 bed • 2 bath • 8 guests

Purchase Price

Est. $815/mo

Inquire about this property

Contact Agent

Arlington

Guide

Zoning

Market

Guide

Laws

Market Data

$45,473

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,194

Profit

Revenue

$45,473

Operating Expenses

$16,811

Operating Income

$28,662

Mortgage & Taxes

$11,468

Profit (Cash Flow)

$17,194

$47,600

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$8,500

Closing Costs

$5,100

Total

$47,600

DSCR Ratio

Strong

2.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.12%

Cap Rate

16.85%

Return on Investment

50.34%

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

$8,068

Deductible property tax

$1,683

Your total deduction

$821

Your adjusted annual income

$150,000 - $821 = $149,179

Taxes on $149,179 (30%)

$44,754

Your old tax bill

$45,000

Your new tax bill

$44,754

Estimated tax savings

$246

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