BNBCalc Short Term Rental Investment Analysis 6810 Graywood Dr, Dallas, TX 75243, USA

3 bed • 2 bath • 8 guests • $323,000

BNB

Calc

Annual Revenue

$95,877

Profit (Cash Flow)

$50,965

Cap Rate

23.3%

Annual Revenue

$95,877

AirDNA projects $513/night at 58% occupancy ($108,674).

BNB Calc projects a 75% occupancy rate, $350 rate per night.

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

Return Metrics

51.51% 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)	$50,965	$101,930	$152,895	$203,860	$254,825	$509,651	$1,528,954
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,812	$5,806	$8,995	$12,390	$16,006	$37,920	$242,250
Down Payment	$80,750	$80,750	$80,750	$80,750	$80,750	$80,750	$80,750
Property Appreciation	$9,690	$19,670	$29,950	$40,539	$51,445	$111,084	$461,005
Total Return	$144,217	$208,157	$272,591	$337,540	$403,027	$739,407	$2,312,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.51%

Cap Rate

23.27%

Return on Investment

64.14%

6810 Graywood Dr Dallas, Texas, 75243

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,549/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$95,877

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$50,965

Profit

Revenue

$95,877

Operating Expenses

$20,684

Operating Income

$75,193

Mortgage & Taxes

$24,227

Profit (Cash Flow)

$50,965

$98,940

Cash Investment

Down Payment

$80,750

Renos & Furnishing

$8,500

Closing Costs

$9,690

Total

$98,940

DSCR Ratio

Strong

3.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.51%

Cap Rate

23.27%

Return on Investment

64.14%

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

$15,100

Deductible property tax

$6,234

Your total deduction

-$17,426

Your adjusted annual income

$150,000 - -$17,426 = $167,426

Taxes on $167,426 (30%)

$50,228

Your old tax bill

$45,000

Your new tax bill

$50,228

Estimated tax savings

-$5,228

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