BNBCalc.com Investment Analysis Report of 3628 Lafayette Ave, Fort Worth, TX 76107, USA

2 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

-1.46% 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

-1.46%

Cap Rate

6.37%

Return on Investment

14.41%

Annual Revenue

$37,711

AirDNA projects $175/night at 59% occupancy ($37,711).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,582

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$314

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$142,169

Profit on this property

$19,129

Your total deduction

$140,249

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,249)

$9,751

Your old tax bill

$45,000

Your new tax bill

$2,925

Estimated tax savings

$42,075

3628 Lafayette Ave

Fort Worth, Texas, 76107-4029

2 bed • 1 bath • 4 guests • $300,000

Annual Revenue

$37,711

Profit (Cash Flow)

-$1,103

Cap Rate

6.4%

Annual Revenue

$37,711

AirDNA projects $175/night at 59% occupancy ($37,711)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.46% 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

-1.46%

Cap Rate

6.37%

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

$43,369

Your adjusted annual income

$150,000 - $43,369 = $106,631

Taxes on $106,631 (30%)

$31,989

Your old tax bill

$45,000

Your new tax bill

$31,989

Estimated tax savings

$13,011

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