BNBCalc.com Investment Analysis Report of 108 Oriole Dr, Arlington, TX 76010, USA

3 bed • 2 bath • 6 guests • $170,000

BNB

Calc

Return Metrics

31.62% 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

31.62%

Cap Rate

13.41%

Return on Investment

57.04%

Annual Revenue

$39,315

AirDNA projects $234/night at 46% occupancy ($39,314).

User selected values for this report: 46% occupancy rate, $234 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,376

Annual Expenses

$16,511

Utilities

$400

Internet + TV

$80

Water/Sewer

$70

Garbage

$0

Electric

$200

Gas

$0

Other

$50

Maintenance

$878

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$328

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$6,067

Deductible property tax

$3,570

Est. Depreciation Value

$58,236

Profit on this property

$22,804

Your total deduction

$45,069

So, your new taxable income is your previous income minus your total deduction ($150,000 - $45,069)

$104,931

Your old tax bill

$45,000

Your new tax bill

$31,479

Estimated tax savings

$13,521

property-location

108 Oriole Dr Arlington, Texas, 76010-1331

3 bed • 2 bath • 6 guests

Est. $815/mo

Agent

Inquire about this property

Contact Agent

$39,315

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.62%

Cap Rate

13.41%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$6,067

Deductible property tax

$3,570

Your total deduction

$5,799

Your adjusted annual income

$150,000 - $5,799 = $144,201

Taxes on $144,201 (30%)

$43,260

Your old tax bill

$45,000

Your new tax bill

$43,260

Estimated tax savings

$1,740

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