BNBCalc.com Investment Analysis Report of 227 NE 23rd St, Fort Worth, TX 76164, USA

4 bed • 3 bath • 4 guests • $350,000

BNB

Calc

Return Metrics

26.7% 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

26.7%

Cap Rate

11.18%

Return on Investment

66.41%

Annual Revenue

$61,010

AirDNA projects $261/night at 64% occupancy ($61,010).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,821

Annual Expenses

$21,851

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,208

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$508

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$16,467

Deductible property tax

$7,350

Est. Depreciation Value

$168,077

Profit on this property

$39,159

Your total deduction

$152,735

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,735)

-$2,735

Your old tax bill

$45,000

Your new tax bill

-$821

Estimated tax savings

$45,821

227 NE 23rd St

Fort Worth, Texas, 76164

4 bed • 3 bath • 4 guests • $350,000

Annual Revenue

$61,010

Profit (Cash Flow)

$10,347

Cap Rate

11.2%

Annual Revenue

$61,010

AirDNA projects $261/night at 64% occupancy ($61,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.7% 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

26.7%

Cap Rate

11.18%

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

$16,467

Deductible property tax

$7,350

Your total deduction

$38,159

Your adjusted annual income

$150,000 - $38,159 = $111,841

Taxes on $111,841 (30%)

$33,552

Your old tax bill

$45,000

Your new tax bill

$33,552

Estimated tax savings

$11,448

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