BNBCalc.com Investment Analysis Report of 1113 W Bewick St, Fort Worth, TX 76110, USA

3 bed • 1.5 bath • 6 guests • $90,000

BNB

Calc

Return Metrics

73.68% 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

73.68%

Cap Rate

30.53%

Return on Investment

86%

Annual Revenue

$47,314

AirDNA projects $254/night at 51% occupancy ($47,313).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,653

Annual Expenses

$19,831

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$4,271

Deductible property tax

$891

Est. Depreciation Value

$46,811

Profit on this property

$27,483

Your total deduction

$24,490

So, your new taxable income is your previous income minus your total deduction ($150,000 - $24,490)

$125,510

Your old tax bill

$45,000

Your new tax bill

$37,653

Estimated tax savings

$7,347

1113 W Bewick St

Fort Worth, Texas, 76110-6738

3 bed • 1.5 bath • 6 guests • $90,000

Annual Revenue

$47,314

Profit (Cash Flow)

$21,423

Cap Rate

30.5%

Annual Revenue

$47,314

AirDNA projects $254/night at 51% occupancy ($47,314)

Occupancy Rate

Avg Daily Rate

Return Metrics

73.68% 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

73.68%

Cap Rate

30.53%

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

$4,271

Deductible property tax

$891

Your total deduction

-$7,486

Your adjusted annual income

$150,000 - -$7,486 = $157,486

Taxes on $157,486 (30%)

$47,246

Your old tax bill

$45,000

Your new tax bill

$47,246

Estimated tax savings

-$2,246

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