BNBCalc.com Investment Analysis Report of 163 Granada Square, Canton, TX 75103, USA

5 bed • 4 bath • 15 guests • $495,000

BNB

Calc

Return Metrics

28.75% 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

28.75%

Cap Rate

14.11%

Return on Investment

44.29%

Annual Revenue

$96,026

AirDNA projects $431/night at 61% occupancy ($96,026).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,180

Annual Expenses

$26,163

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,500

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$800

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

$23,493

Deductible property tax

$4,900

Est. Depreciation Value

$236,299

Profit on this property

$69,863

Your total deduction

$194,830

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,830)

-$44,830

Your old tax bill

$45,000

Your new tax bill

-$13,449

Estimated tax savings

$58,449

property-location

163 Granada Square Canton, Texas, 75103-2716

5 bed • 4 bath • 15 guests

Est. $2,374/mo

Agent

Inquire about this property

Contact Agent

$96,026

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.75%

Cap Rate

14.11%

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

$23,493

Deductible property tax

$4,900

Your total deduction

$33,774

Your adjusted annual income

$150,000 - $33,774 = $116,226

Taxes on $116,226 (30%)

$34,868

Your old tax bill

$45,000

Your new tax bill

$34,868

Estimated tax savings

$10,132

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