BNBCalc Short Term Rental Investment Analysis 445 Alice St, Arlington, TX 76010, USA

3 bed • 1 bath • 6 guests • $60,000

BNB

Calc

Report by:

byrontoddyoung@gmail.com

Annual Revenue

$29,431

Profit (Cash Flow)

$8,478

Cap Rate

20.9%

Annual Revenue

$29,431

AirDNA projects $237/night at 34% occupancy ($29,431).

BNB Calc projects a 34% occupancy rate, $237 rate per night.

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

Return Metrics

38.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,477	$16,955	$25,433	$33,911	$42,389	$84,778	$254,336
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$589	$1,215	$1,879	$2,585	$3,333	$7,830	$48,000
Down Payment	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Property Appreciation	$1,800	$3,654	$5,563	$7,530	$9,556	$20,634	$85,635
Total Return	$22,867	$33,824	$44,876	$56,027	$67,279	$125,244	$399,971

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.44%

Cap Rate

20.87%

Return on Investment

49.28%

445 Alice St Arlington, Texas, 76010-2004

3 bed • 1 bath • 6 guests

Purchase Price

Est. $288/mo

Inquire about this property

Contact Agent

Arlington

Guide

Zoning

Market

Guide

Laws

Market Data

$29,431

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,478

Profit

Revenue

$29,431

Operating Expenses

$16,906

Operating Income

$12,525

Mortgage & Taxes

$4,047

Profit (Cash Flow)

$8,478

$22,050

Cash Investment

Down Payment

$12,000

Renos & Furnishing

$8,250

Closing Costs

$1,800

Total

$22,050

DSCR Ratio

Strong

3.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.44%

Cap Rate

20.87%

Return on Investment

49.28%

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

$2,848

Deductible property tax

$594

Your total deduction

-$1,395

Your adjusted annual income

$150,000 - -$1,395 = $151,395

Taxes on $151,395 (30%)

$45,419

Your old tax bill

$45,000

Your new tax bill

$45,419

Estimated tax savings

-$419

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