BNBCalc Short Term Rental Investment Analysis 5645 Trego St, The Colony, TX 75056, USA

5 bed • 2 bath • 10 guests • $298,276

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$57,212

Profit (Cash Flow)

$16,574

Cap Rate

12.3%

Annual Revenue

$57,212

AirDNA projects $356/night at 44% occupancy ($57,211).

BNB Calc projects a 44% occupancy rate, $356 rate per night.

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

Return Metrics

20.43% 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)	$16,573	$33,147	$49,720	$66,294	$82,867	$165,735	$497,205
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,930	$6,041	$9,344	$12,850	$16,573	$38,929	$238,620
Down Payment	$59,655	$59,655	$59,655	$59,655	$59,655	$59,655	$59,655
Property Appreciation	$8,948	$18,165	$27,658	$37,436	$47,507	$102,582	$425,718
Total Return	$88,107	$117,008	$146,378	$176,236	$206,604	$366,901	$1,221,199

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.43%

Cap Rate

12.3%

Return on Investment

35.08%

5645 Trego St The Colony, Texas, 75056-1437

5 bed • 2 bath • 10 guests

Purchase Price

Est. $1,431/mo

Inquire about this property

Contact Agent

$57,212

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,574

Profit

Revenue

$57,212

Operating Expenses

$20,518

Operating Income

$36,694

Mortgage & Taxes

$20,121

Profit (Cash Flow)

$16,574

$81,103

Cash Investment

Down Payment

$59,655

Renos & Furnishing

$12,500

Closing Costs

$8,948

Total

$81,103

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.43%

Cap Rate

12.3%

Return on Investment

35.08%

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

$14,156

Deductible property tax

$2,953

Your total deduction

$14,701

Your adjusted annual income

$150,000 - $14,701 = $135,299

Taxes on $135,299 (30%)

$40,590

Your old tax bill

$45,000

Your new tax bill

$40,590

Estimated tax savings

$4,410

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