BNBCalc.com Investment Analysis Report of 445 Alice St, Arlington, TX 76010, USA

3 bed • 1 bath • 6 guests • $60,000

BNB

Calc

Return Metrics

35.74% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

35.74%

Cap Rate

19.87%

Return on Investment

46.57%

Annual Revenue

$29,431

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,459

Annual Expenses

$17,506

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$945

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$245

Management & Platform Fees

$74

Platform Fee (i.e. Airbnb)

$74

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

$2,848

Deductible property tax

$594

Est. Depreciation Value

$32,914

Profit on this property

$11,925

Your total deduction

$24,430

So, your new taxable income is your previous income minus your total deduction ($150,000 - $24,430)

$125,570

Your old tax bill

$45,000

Your new tax bill

$37,671

Estimated tax savings

$7,329

445 Alice St

Arlington, Texas, 76010-2004

3 bed • 1 bath • 6 guests • $60,000

Annual Revenue

$29,431

Profit (Cash Flow)

$7,881

Cap Rate

19.9%

Annual Revenue

$29,431

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

Occupancy Rate

Avg Daily Rate

Return Metrics

35.74% 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

35.74%

Cap Rate

19.87%

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

$2,848

Deductible property tax

$594

Your total deduction

$1,918

Your adjusted annual income

$150,000 - $1,918 = $148,082

Taxes on $148,082 (30%)

$44,425

Your old tax bill

$45,000

Your new tax bill

$44,425

Estimated tax savings

$575

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