BNBCalc.com Investment Analysis Report of 2211 N Houston St, Fort Worth, TX 76164, USA

3 bed • 2 bath • 8 guests • $150,000

BNB

Calc

Return Metrics

47.45% 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

47.45%

Cap Rate

20.34%

Return on Investment

61.34%

Annual Revenue

$51,083

AirDNA projects $259/night at 54% occupancy ($51,083).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,713

Annual Expenses

$20,561

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,126

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$7,119

Deductible property tax

$1,485

Est. Depreciation Value

$74,525

Profit on this property

$30,522

Your total deduction

$52,607

So, your new taxable income is your previous income minus your total deduction ($150,000 - $52,607)

$97,393

Your old tax bill

$45,000

Your new tax bill

$29,218

Estimated tax savings

$15,782

2211 N Houston St

Fort Worth, Texas, 76164-8151

3 bed • 2 bath • 8 guests • $150,000

Annual Revenue

$51,083

Profit (Cash Flow)

$20,406

Cap Rate

20.3%

Annual Revenue

$51,083

AirDNA projects $259/night at 54% occupancy ($51,083)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.45% 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

47.45%

Cap Rate

20.34%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$1,759

Your adjusted annual income

$150,000 - $1,759 = $148,241

Taxes on $148,241 (30%)

$44,472

Your old tax bill

$45,000

Your new tax bill

$44,472

Estimated tax savings

$528

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