BNBCalc.com Investment Analysis Report of 2216 Goldenrod Ave, Fort Worth, TX 76111, USA

4 bed • 3 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

8.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.72%

Cap Rate

9.02%

Return on Investment

23.94%

Annual Revenue

$50,316

AirDNA projects $246/night at 56% occupancy ($50,316).

User selected values for this report: 56.00000000000001% occupancy rate, $246 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,635

Annual Expenses

$19,621

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,119

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$113,722

Profit on this property

$30,695

Your total deduction

$102,530

So, your new taxable income is your previous income minus your total deduction ($150,000 - $102,530)

$47,470

Your old tax bill

$45,000

Your new tax bill

$14,241

Estimated tax savings

$30,759

property-location

2216 Goldenrod Ave Fort Worth, Texas, 76111-1609

4 bed • 3 bath • 8 guests

Est. $1,631/mo

Agent

Inquire about this property

Contact Agent

$50,316

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.72%

Cap Rate

9.02%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$25,915

Your adjusted annual income

$150,000 - $25,915 = $124,085

Taxes on $124,085 (30%)

$37,226

Your old tax bill

$45,000

Your new tax bill

$37,226

Estimated tax savings

$7,774

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