BNBCalc Short Term Rental Investment Analysis E Ann Arbor Ave, Dallas, TX, USA

6 bed • 2 bath • 14 guests • $309,877

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$112,817

Profit (Cash Flow)

$64,167

Cap Rate

27.5%

Annual Revenue

$112,817

AirDNA projects $351/night at 65% occupancy ($83,330).

BNB Calc projects a 88% occupancy rate, $351 rate per night.

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

Return Metrics

74.81% 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)	$64,167	$128,334	$192,501	$256,668	$320,835	$641,670	$1,925,012
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,044	$6,276	$9,707	$13,350	$17,218	$40,443	$247,901
Down Payment	$61,975	$61,975	$61,975	$61,975	$61,975	$61,975	$61,975
Property Appreciation	$9,296	$18,871	$28,733	$38,892	$49,355	$106,571	$442,275
Total Return	$138,483	$215,457	$292,918	$370,886	$449,384	$850,661	$2,677,165

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.81%

Cap Rate

27.45%

Return on Investment

89.19%

E Ann Arbor Ave Dallas, Texas

6 bed • 2 bath • 14 guests

Purchase Price

Est. $1,486/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$112,817

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$64,167

Profit

Revenue

$112,817

Operating Expenses

$27,746

Operating Income

$85,070

Mortgage & Taxes

$20,903

Profit (Cash Flow)

$64,167

$85,772

Cash Investment

Down Payment

$61,975

Renos & Furnishing

$14,500

Closing Costs

$9,296

Total

$85,772

DSCR Ratio

Strong

4.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

74.81%

Cap Rate

27.45%

Return on Investment

89.19%

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

$14,707

Deductible property tax

$3,068

Your total deduction

-$31,467

Your adjusted annual income

$150,000 - -$31,467 = $181,467

Taxes on $181,467 (30%)

$54,440

Your old tax bill

$45,000

Your new tax bill

$54,440

Estimated tax savings

-$9,440

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