BNBCalc Short Term Rental Investment Analysis 4231 Travis St, Dallas, TX 75205, USA

2 bed • 2 bath • 6 guests • $375,000

BNB

Calc

Annual Revenue

$50,623

Profit (Cash Flow)

$3,578

Cap Rate

8.1%

Annual Revenue

$50,623

AirDNA projects $220/night at 63% occupancy ($50,622).

BNB Calc projects a 63% occupancy rate, $220 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

3.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,578	$7,156	$10,734	$14,312	$17,890	$35,781	$107,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$389,828	$404,993	$420,507	$436,378	$452,618	$539,750	$1,017,568

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.85%

Cap Rate

8.09%

Return on Investment

20.67%

4231 Travis St Dallas, Texas, 75205

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$50,623

Annual Revenue

Projected nightly rate is $220/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,578

Profit

Revenue

$50,623

Operating Expenses

$20,261

Operating Income

$30,362

Mortgage & Taxes

$26,784

Profit (Cash Flow)

$3,578

$92,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$6,500

Closing Costs

$11,250

Total

$92,750

DSCR Ratio

Acceptable

1.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.85%

Cap Rate

8.09%

Return on Investment

20.67%

STR 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

$15,097

Deductible property tax

$7,237

Your total deduction

$33,806

Your adjusted annual income

$150,000 - $33,806 = $116,194

Taxes on $116,194 (30%)

$34,858

Your old tax bill

$45,000

Your new tax bill

$34,858

Estimated tax savings

$10,142

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com