BNBCalc.com Investment Analysis Report of 2216 Goldenrod Ave, Fort Worth, TX 76111, USA

4 bed • 3 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

8.05% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.05%

Cap Rate

8.85%

Return on Investment

23.27%

Annual Revenue

$50,316

AirDNA projects $246/night at 56% occupancy ($50,316).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,685

Annual Expenses

$20,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,119

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$163,472

Profit on this property

$30,095

Your total deduction

$152,880

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,880)

-$2,880

Your old tax bill

$45,000

Your new tax bill

-$864

Estimated tax savings

$45,864

2216 Goldenrod Ave

Fort Worth, Texas, 76111-1609

4 bed • 3 bath • 8 guests • $340,000

Annual Revenue

$50,316

Profit (Cash Flow)

$7,163

Cap Rate

8.9%

Annual Revenue

$50,316

AirDNA projects $246/night at 56% occupancy ($50,316)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.05% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.05%

Cap Rate

8.85%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$41,440

Your adjusted annual income

$150,000 - $41,440 = $108,560

Taxes on $108,560 (30%)

$32,568

Your old tax bill

$45,000

Your new tax bill

$32,568

Estimated tax savings

$12,432

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