BNBCalc Short Term Rental Investment Analysis 1803 Richland Dr, Richardson, TX 75081, USA

3 bed • 2 bath • 3 guests • $220,000

BNB

Calc

Report by:

deangeloahayes@gmail.com

Annual Revenue

$57,460

Profit (Cash Flow)

$22,070

Cap Rate

16.8%

Annual Revenue

$57,460

AirDNA projects $342/night at 46% occupancy ($57,460).

BNB Calc projects a 46% occupancy rate, $342 rate per night.

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

Return Metrics

37.34% 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)	$22,069	$44,139	$66,209	$88,279	$110,349	$220,698	$662,095
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,161	$4,455	$6,892	$9,478	$12,224	$28,713	$176,000
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$74,831	$105,993	$137,501	$169,369	$201,613	$369,073	$1,196,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.34%

Cap Rate

16.77%

Return on Investment

52.16%

1803 Richland Dr Richardson, Texas, 75081-5453

3 bed • 2 bath • 3 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

$57,460

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,070

Profit

Revenue

$57,460

Operating Expenses

$20,550

Operating Income

$36,910

Mortgage & Taxes

$14,841

Profit (Cash Flow)

$22,070

$59,100

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$8,500

Closing Costs

$6,600

Total

$59,100

DSCR Ratio

Strong

2.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.34%

Cap Rate

16.77%

Return on Investment

52.16%

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

$10,441

Deductible property tax

$2,178

Your total deduction

$898

Your adjusted annual income

$150,000 - $898 = $149,102

Taxes on $149,102 (30%)

$44,731

Your old tax bill

$45,000

Your new tax bill

$44,731

Estimated tax savings

$269

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