BNBCalc Short Term Rental Investment Analysis 6463 Lontos Dr, Dallas, TX 75214, USA

3 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$35,940

Profit (Cash Flow)

-$43,327

Cap Rate

-3.7%

Annual Revenue

$35,940

AirDNA projects $246/night at 69% occupancy ($61,996).

BNB Calc projects a 40% occupancy rate, $246 rate per night.

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

Return Metrics

-47.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$43,327	-$86,654	-$129,982	-$173,309	-$216,637	-$433,274	-$1,299,824
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,636	$9,515	$14,648	$20,050	$25,733	$58,924	$319,999
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$53,309	$27,220	$1,757	-$23,056	-$47,193	-$156,783	-$328,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.09%

Cap Rate

-3.68%

Return on Investment

-29.01%

6463 Lontos Dr Dallas, Texas, 75214-1640

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$35,940

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$43,327

Profit

Revenue

$35,940

Operating Expenses

$50,698

Operating Income

-$14,758

Mortgage & Taxes

$28,569

Profit (Cash Flow)

-$43,327

$92,000

Cash Investment

Down Payment

$80,000

Renos & Furnishing

Closing Costs

$12,000

Total

$92,000

DSCR Ratio

Weak

-0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-47.09%

Cap Rate

-3.68%

Return on Investment

-29.01%

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

$16,104

Deductible property tax

$7,720

Your total deduction

$82,248

Your adjusted annual income

$150,000 - $82,248 = $67,752

Taxes on $67,752 (30%)

$20,326

Your old tax bill

$45,000

Your new tax bill

$20,326

Estimated tax savings

$24,674

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