BNBCalc.com Investment Analysis Report of 2234 Irwin St, Fort Worth, TX 76110, USA

2 bed • 2 bath • 4 guests • $291,000

BNB

Calc

Return Metrics

8.57% 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

8.57%

Cap Rate

8.9%

Return on Investment

24.35%

Annual Revenue

$45,791

AirDNA projects $199/night at 63% occupancy ($45,790).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,656

Annual Expenses

$19,873

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,082

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$382

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$13,811

Deductible property tax

$2,881

Est. Depreciation Value

$138,184

Profit on this property

$25,918

Your total deduction

$128,958

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,958)

$21,042

Your old tax bill

$45,000

Your new tax bill

$6,312

Estimated tax savings

$38,688

2234 Irwin St Fort Worth, Texas, 76110-1110

2 bed • 2 bath • 4 guests • $291,000

Annual Revenue

$45,791

Profit (Cash Flow)

$6,298

Cap Rate

8.9%

Annual Revenue

$45,791

AirDNA projects $199/night at 63% occupancy ($45,791)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.57% 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

8.57%

Cap Rate

8.9%

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

$13,811

Deductible property tax

$2,881

Your total deduction

$34,789

Your adjusted annual income

$150,000 - $34,789 = $115,211

Taxes on $115,211 (30%)

$34,563

Your old tax bill

$45,000

Your new tax bill

$34,563

Estimated tax savings

$10,437

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