BNBCalc.com Investment Analysis Report of 617 Avenue G, Dallas, TX 75203, USA

4 bed • 2 bath • 8 guests • $355,999

BNB

Calc

Return Metrics

15.14% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.14%

Cap Rate

9.25%

Return on Investment

59.24%

Annual Revenue

$53,596

AirDNA projects $253/night at 42% occupancy ($38,810).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,721

Annual Expenses

$20,647

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,147

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$447

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$20,064

Deductible property tax

$3,524

Est. Depreciation Value

$170,680

Profit on this property

$32,948

Your total deduction

$161,320

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,320)

-$11,320

Your old tax bill

$45,000

Your new tax bill

-$3,396

Estimated tax savings

$48,396

617 Avenue G

Dallas, Texas, 75203-3901

4 bed • 2 bath • 8 guests • $355,999

Annual Revenue

$53,596

Profit (Cash Flow)

$5,096

Cap Rate

9.3%

Annual Revenue

$53,596

AirDNA projects $253/night at 42% occupancy ($38,811)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.14% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.14%

Cap Rate

9.25%

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

$20,064

Deductible property tax

$3,524

Your total deduction

$44,975

Your adjusted annual income

$150,000 - $44,975 = $105,025

Taxes on $105,025 (30%)

$31,507

Your old tax bill

$45,000

Your new tax bill

$31,507

Estimated tax savings

$13,493

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