BNBCalc.com Investment Analysis Report of 140 N Mitchell Rd, Mansfield, TX 76063, USA

8 bed • 6 bath • 16 guests • $750,000

BNB

Calc

Return Metrics

31.24% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

5%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

31.24%

Cap Rate

11.56%

Return on Investment

91.51%

Annual Revenue

$115,709

AirDNA projects $704/night at 45% occupancy ($115,709).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,414

Annual Expenses

$28,962

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,664

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$964

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

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

$35,500

Deductible property tax

$15,750

Est. Depreciation Value

$357,903

Profit on this property

$86,747

Your total deduction

$322,406

So, your new taxable income is your previous income minus your total deduction ($150,000 - $322,406)

-$172,406

Your old tax bill

$45,000

Your new tax bill

-$51,722

Estimated tax savings

$96,722

140 N Mitchell Rd

Mansfield, Texas, 76063-5407

8 bed • 6 bath • 16 guests • $750,000

Annual Revenue

$115,709

Profit (Cash Flow)

$24,839

Cap Rate

11.6%

Annual Revenue

$115,709

AirDNA projects $704/night at 45% occupancy ($115,709)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.24% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

5%

Revenue Appreciation

0%

Cash on Cash Return

31.24%

Cap Rate

11.56%

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

$35,500

Deductible property tax

$15,750

Your total deduction

$78,470

Your adjusted annual income

$150,000 - $78,470 = $71,530

Taxes on $71,530 (30%)

$21,459

Your old tax bill

$45,000

Your new tax bill

$21,459

Estimated tax savings

$23,541

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