BNBCalc.com Investment Analysis Report of 2722 Knight St, Dallas, TX 75219, USA

2 bed • 1 bath • 6 guests • $209,000

BNB

Calc

Return Metrics

3.28% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.28%

Cap Rate

7.59%

Return on Investment

18.6%

Annual Revenue

$33,968

AirDNA projects $186/night at 50% occupancy ($33,967).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,508

Annual Expenses

$18,096

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$983

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

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

$9,919

Deductible property tax

$2,069

Est. Depreciation Value

$100,258

Profit on this property

$15,872

Your total deduction

$96,374

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,374)

$53,626

Your old tax bill

$45,000

Your new tax bill

$16,088

Estimated tax savings

$28,912

2722 Knight St Dallas, Texas, 75219

2 bed • 1 bath • 6 guests • $209,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$33,968

Profit (Cash Flow)

$1,784

Cap Rate

7.6%

Annual Revenue

$33,968

AirDNA projects $186/night at 50% occupancy ($33,967).

Occupancy Rate

Avg Daily Rate

Return Metrics

3.28% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.28%

Cap Rate

7.59%

Return on Investment

18.6%

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 est deduction will be...

Deductible mortgage interest

$9,919

Deductible property tax

$2,069

Your total deduction

$28,032

Your adjusted annual income

$150,000 - $28,032 = $121,968

Taxes on $121,968 (30%)

$36,590

Your old tax bill

$45,000

Your new tax bill

$36,590

Estimated tax savings

$8,410

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 recomend LearnLikeACPA.com