BNBCalc.com Investment Analysis Report of 2717 W Bewick St, Fort Worth, TX 76109, USA

3 bed • 2 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

6.31% 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

6.31%

Cap Rate

8.37%

Return on Investment

21.72%

Annual Revenue

$44,604

AirDNA projects $284/night at 43% occupancy ($44,603).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,623

Annual Expenses

$19,478

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$25,125

Your total deduction

$135,692

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,692)

$14,308

Your old tax bill

$45,000

Your new tax bill

$4,292

Estimated tax savings

$40,708

2717 W Bewick St Fort Worth, Texas, 76109-3030

3 bed • 2 bath • 4 guests • $300,000

Annual Revenue

$44,604

Profit (Cash Flow)

$4,893

Cap Rate

8.4%

Annual Revenue

$44,604

AirDNA projects $284/night at 43% occupancy ($44,604)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.31% 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

6.31%

Cap Rate

8.37%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$37,804

Your adjusted annual income

$150,000 - $37,804 = $112,196

Taxes on $112,196 (30%)

$33,659

Your old tax bill

$45,000

Your new tax bill

$33,659

Estimated tax savings

$11,341

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