BNBCalc.com Investment Analysis Report of 3810 Fairfield Pl, Frisco, TX 75035, USA

3 bed • 2 bath • 6 guests • $313,000

BNB

Calc

Return Metrics

25.72% 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

25.72%

Cap Rate

13.35%

Return on Investment

41.21%

Annual Revenue

$63,786

AirDNA projects $236/night at 65% occupancy ($56,028).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,831

Annual Expenses

$21,972

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$532

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$14,855

Deductible property tax

$3,099

Est. Depreciation Value

$149,597

Profit on this property

$41,814

Your total deduction

$125,737

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,737)

$24,263

Your old tax bill

$45,000

Your new tax bill

$7,279

Estimated tax savings

$37,721

property-location

3810 Fairfield Pl Frisco, Texas, 75035-5278

3 bed • 2 bath • 6 guests • $313,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$63,786

Profit (Cash Flow)

$20,706

Cap Rate

13.4%

Annual Revenue

$63,786

AirDNA projects $236/night at 65% occupancy ($56,028).

Occupancy Rate

Avg Daily Rate

Return Metrics

25.72% 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

25.72%

Cap Rate

13.35%

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

$14,855

Deductible property tax

$3,099

Your total deduction

$23,772

Your adjusted annual income

$150,000 - $23,772 = $126,228

Taxes on $126,228 (30%)

$37,868

Your old tax bill

$45,000

Your new tax bill

$37,868

Estimated tax savings

$7,132

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