BNBCalc.com Investment Analysis Report of 2816 Van Horn Ave, Fort Worth, TX 76111, USA

2 bed • 2 bath • 6 guests • $160,000

BNB

Calc

Return Metrics

137.3% 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

137.3%

Cap Rate

24.54%

Return on Investment

174.52%

Annual Revenue

$69,893

AirDNA projects $208/night at 59% occupancy ($44,822).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,552

Annual Expenses

$30,624

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,282

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$582

Management & Platform Fees

$810

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

$635

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

$6,982

Deductible property tax

$3,360

Est. Depreciation Value

$77,850

Profit on this property

$39,269

Your total deduction

$48,923

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,923)

$101,077

Your old tax bill

$45,000

Your new tax bill

$30,323

Estimated tax savings

$14,677

2816 Van Horn Ave Fort Worth, Texas, 76111-3628

2 bed • 2 bath • 6 guests • $160,000

Annual Revenue

$69,893

Profit (Cash Flow)

$26,501

Cap Rate

24.5%

Annual Revenue

$69,893

AirDNA projects $208/night at 59% occupancy ($44,823)

Occupancy Rate

Avg Daily Rate

Return Metrics

137.3% 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

137.3%

Cap Rate

24.54%

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

$6,982

Deductible property tax

$3,360

Your total deduction

-$4,165

Your adjusted annual income

$150,000 - -$4,165 = $154,165

Taxes on $154,165 (30%)

$46,249

Your old tax bill

$45,000

Your new tax bill

$46,249

Estimated tax savings

-$1,249

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