BNBCalc.com Investment Analysis Report of 3132 Yosemite Ln, Frisco, TX 75034, USA

4 bed • 2.5 bath • 10 guests • $580,000

BNB

Calc

Return Metrics

-0.32% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.32%

Cap Rate

6.66%

Return on Investment

15.71%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,792

Annual Expenses

$21,500

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,201

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$501

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$27,527

Deductible property tax

$5,742

Est. Depreciation Value

$273,927

Profit on this property

$38,655

Your total deduction

$268,541

So, your new taxable income is your previous income minus your total deduction ($150,000 - $268,541)

-$118,541

Your old tax bill

$45,000

Your new tax bill

-$35,562

Estimated tax savings

$80,562

3132 Yosemite Ln

Frisco, Texas, 75034-1387

4 bed • 2.5 bath • 10 guests • $580,000

Annual Revenue

$60,156

Profit (Cash Flow)

-$465

Cap Rate

6.7%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.32% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.32%

Cap Rate

6.66%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$81,893

Your adjusted annual income

$150,000 - $81,893 = $68,107

Taxes on $68,107 (30%)

$20,432

Your old tax bill

$45,000

Your new tax bill

$20,432

Estimated tax savings

$24,568

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