BNBCalc.com Investment Analysis Report of 6810 Graywood Dr, Dallas, TX 75243, USA

3 bed • 2 bath • 8 guests • $323,000

BNB

Calc

Return Metrics

51.52% 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

51.52%

Cap Rate

23.27%

Return on Investment

64.15%

Annual Revenue

$95,877

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,724

Annual Expenses

$20,684

Utilities

$335

Internet + TV

$75

Water/Sewer

$60

Garbage

$50

Electric

$75

Gas

$25

Other

$50

Maintenance

$1,149

Property Insurance

$100

HOA

$0

Landscaping

$100

Ongoing Repairs

$25

Supplies

$50

Software

$50

Pest Control

$25

Permits

$0

Other

$0

Cleaning Cost

$799

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

$15,100

Deductible property tax

$6,234

Est. Depreciation Value

$154,202

Profit on this property

$75,193

Your total deduction

$100,343

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,343)

$49,657

Your old tax bill

$45,000

Your new tax bill

$14,897

Estimated tax savings

$30,103

6810 Graywood Dr

Dallas, Texas, 75243

3 bed • 2 bath • 8 guests • $323,000

Annual Revenue

$95,877

Profit (Cash Flow)

$50,977

Cap Rate

23.3%

Annual Revenue

$95,877

AirDNA projects $513/night at 58% occupancy ($108,675)

Occupancy Rate

Avg Daily Rate

Return Metrics

51.52% 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

51.52%

Cap Rate

23.27%

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

$15,100

Deductible property tax

$6,234

Your total deduction

-$4,758

Your adjusted annual income

$150,000 - -$4,758 = $154,758

Taxes on $154,758 (30%)

$46,427

Your old tax bill

$45,000

Your new tax bill

$46,427

Estimated tax savings

-$1,427

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