BNBCalc.com Investment Analysis Report of 1128 Coolidge St, Plano, TX 75094, USA

4 bed • 2 bath • 8 guests • $540,000

BNB

Calc

Return Metrics

-4.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-4.56%

Cap Rate

5.6%

Return on Investment

11.4%

Annual Revenue

$50,521

AirDNA projects $247/night at 56% occupancy ($50,520).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,687

Annual Expenses

$20,248

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,121

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$421

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$255,425

Profit on this property

$30,273

Your total deduction

$256,127

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,127)

-$106,127

Your old tax bill

$45,000

Your new tax bill

-$31,838

Estimated tax savings

$76,838

1128 Coolidge St Plano, Texas, 75094-4595

4 bed • 2 bath • 8 guests • $540,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$50,521

Profit (Cash Flow)

-$6,147

Cap Rate

5.6%

Annual Revenue

$50,521

AirDNA projects $247/night at 56% occupancy ($50,521)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.56%

Cap Rate

5.6%

Return on Investment

11.4%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$82,079

Your adjusted annual income

$150,000 - $82,079 = $67,921

Taxes on $67,921 (30%)

$20,376

Your old tax bill

$45,000

Your new tax bill

$20,376

Estimated tax savings

$24,624

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