BNBCalc.com Investment Analysis Report of 5316 Lovell Ave, Fort Worth, TX 76107, USA

1 bed • 1 bath • 1 guests • $130,000

BNB

Calc

Return Metrics

80.12% 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

80.12%

Cap Rate

17.89%

Return on Investment

118.65%

Annual Revenue

$42,734

AirDNA projects $117/night at 68% occupancy ($29,058).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,623

Annual Expenses

$19,475

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,056

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$356

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$6,388

Deductible property tax

$2,730

Est. Depreciation Value

$62,593

Profit on this property

$23,258

Your total deduction

$48,453

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,453)

$101,547

Your old tax bill

$45,000

Your new tax bill

$30,464

Estimated tax savings

$14,536

5316 Lovell Ave

Fort Worth, Texas, 76107-5228

1 bed • 1 bath • 1 guests • $130,000

Annual Revenue

$42,734

Profit (Cash Flow)

$11,738

Cap Rate

17.9%

Annual Revenue

$42,734

AirDNA projects $117/night at 68% occupancy ($29,059)

Occupancy Rate

Avg Daily Rate

Return Metrics

80.12% 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

80.12%

Cap Rate

17.89%

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

$6,388

Deductible property tax

$2,730

Your total deduction

$5,781

Your adjusted annual income

$150,000 - $5,781 = $144,219

Taxes on $144,219 (30%)

$43,266

Your old tax bill

$45,000

Your new tax bill

$43,266

Estimated tax savings

$1,734

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