BNBCalc.com Investment Analysis Report of 1814 Briarwood Ln, Irving, TX 75061, USA

3 bed • 1 bath • 6 guests • $80,000

BNB

Calc

Return Metrics

100.48% 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

100.48%

Cap Rate

40.21%

Return on Investment

112.44%

Annual Revenue

$52,975

AirDNA projects $259/night at 56% occupancy ($52,974).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,807

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,141

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$441

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$42,125

Profit on this property

$32,168

Your total deduction

$14,546

So, your new taxable income is your previous income minus your total deduction ($150,000 - $14,546)

$135,454

Your old tax bill

$45,000

Your new tax bill

$40,636

Estimated tax savings

$4,364

1814 Briarwood Ln

Irving, Texas, 75061-4431

3 bed • 1 bath • 6 guests • $80,000

Annual Revenue

$52,975

Profit (Cash Flow)

$26,780

Cap Rate

40.2%

Annual Revenue

$52,975

AirDNA projects $259/night at 56% occupancy ($52,975)

Occupancy Rate

Avg Daily Rate

Return Metrics

100.48% 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

100.48%

Cap Rate

40.21%

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

$3,797

Deductible property tax

$792

Your total deduction

-$14,238

Your adjusted annual income

$150,000 - -$14,238 = $164,238

Taxes on $164,238 (30%)

$49,271

Your old tax bill

$45,000

Your new tax bill

$49,271

Estimated tax savings

-$4,271

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