BNBCalc.com Investment Analysis Report of 166 N Judkins St, Fort Worth, TX 76111, USA

3 bed • 1 bath • 6 guests • $115,000

BNB

Calc

Return Metrics

27.73% 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

27.73%

Cap Rate

15.11%

Return on Investment

40.93%

Annual Revenue

$38,307

AirDNA projects $228/night at 46% occupancy ($38,306).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,930

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,019

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$319

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$96

Property Manager Fee

$169

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

$5,458

Deductible property tax

$1,139

Est. Depreciation Value

$58,245

Profit on this property

$17,377

Your total deduction

$47,465

So, your new taxable income is your previous income minus your total deduction ($150,000 - $47,465)

$102,535

Your old tax bill

$45,000

Your new tax bill

$30,761

Estimated tax savings

$14,239

166 N Judkins St

Fort Worth, Texas, 76111-3914

3 bed • 1 bath • 6 guests • $115,000

Annual Revenue

$38,307

Profit (Cash Flow)

$9,625

Cap Rate

15.1%

Annual Revenue

$38,307

AirDNA projects $228/night at 46% occupancy ($38,307)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.73% 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

27.73%

Cap Rate

15.11%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$7,705

Your adjusted annual income

$150,000 - $7,705 = $142,295

Taxes on $142,295 (30%)

$42,689

Your old tax bill

$45,000

Your new tax bill

$42,689

Estimated tax savings

$2,311

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