BNBCalc.com Investment Analysis Report of 2020 Yucca Ave, Fort Worth, TX 76111, USA

3 bed • 3 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

30.65% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

4.6%

Revenue Appreciation Assumption:

Cash on Cash Return

30.65%

Cap Rate

9.87%

Return on Investment

86.78%

Annual Revenue

$52,880

AirDNA projects $254/night at 57% occupancy ($52,880).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,733

Annual Expenses

$20,794

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,141

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$441

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

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

$15,229

Deductible property tax

Est. Depreciation Value

$155,283

Profit on this property

$32,086

Your total deduction

$138,427

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,427)

$11,573

Your old tax bill

$45,000

Your new tax bill

$3,472

Estimated tax savings

$41,528

2020 Yucca Ave Fort Worth, Texas, 76111-1334

3 bed • 3 bath • 6 guests • $325,000

Annual Revenue

$52,880

Profit (Cash Flow)

$10,654

Cap Rate

9.9%

Annual Revenue

$52,880

AirDNA projects $254/night at 57% occupancy ($52,880)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.65% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

4.6%

Revenue Appreciation

Cash on Cash Return

30.65%

Cap Rate

9.87%

Return on Investment

86.78%

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

$15,229

Deductible property tax

Your total deduction

$32,587

Your adjusted annual income

$150,000 - $32,587 = $117,413

Taxes on $117,413 (30%)

$35,224

Your old tax bill

$45,000

Your new tax bill

$35,224

Estimated tax savings

$9,776

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