BNBCalc.com Investment Analysis Report of 2436 Magalia Ln, Lewisville, TX 75056, USA

4 bed • 3.5 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

47.72% 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

47.72%

Cap Rate

21.24%

Return on Investment

60.82%

Annual Revenue

$101,209

AirDNA projects $326/night at 53% occupancy ($63,106).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,236

Annual Expenses

$26,837

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,543

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$843

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$177,757

Profit on this property

$74,372

Your total deduction

$123,462

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,462)

$26,538

Your old tax bill

$45,000

Your new tax bill

$7,961

Estimated tax savings

$37,039

2436 Magalia Ln Lewisville, Texas, 75056

4 bed • 3.5 bath • 6 guests • $350,000

Annual Revenue

$101,209

Profit (Cash Flow)

$50,768

Cap Rate

21.2%

Annual Revenue

$101,209

AirDNA projects $326/night at 53% occupancy ($63,107)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.72% 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

47.72%

Cap Rate

21.24%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$2,110

Your adjusted annual income

$150,000 - $2,110 = $147,890

Taxes on $147,890 (30%)

$44,367

Your old tax bill

$45,000

Your new tax bill

$44,367

Estimated tax savings

$633

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