BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

36.12%

Cap Rate

16.85%

Return on Investment

50.34%

property-location

108 Oriole Dr Arlington, Texas, 76010-1331

3 bed • 2 bath • 8 guests

Est. $815/mo

Agent

Inquire about this property

Contact Agent

Arlington

Guide

Zoning

Market

Guide


Laws


Market Data

$45,473

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

36.12%

Cap Rate

16.85%

Profit (Cummulative)

$17,194

$1,670

$8,500

$5,100

$0

Total Gain

$23,964

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