BNBCalc.com Investment Analysis Report of 2505 Wedglea Dr apt 234, Dallas, TX 75211, USA

2 bed • 2 bath • 4 guests • $170,000

BNB

Calc

Return Metrics

20.88% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

20.88%

Cap Rate

12.34%

Return on Investment

35.72%

Annual Revenue

$39,841

AirDNA projects $202/night at 54% occupancy ($39,840).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,032

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$332

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

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

$8,068

Deductible property tax

$1,683

Est. Depreciation Value

$82,456

Profit on this property

$20,982

Your total deduction

$71,226

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,226)

$78,774

Your old tax bill

$45,000

Your new tax bill

$23,632

Estimated tax savings

$21,368

2505 Wedglea Dr Dallas, Texas, 75211

2 bed • 2 bath • 4 guests • $170,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$39,841

Profit (Cash Flow)

$9,522

Cap Rate

12.3%

Annual Revenue

$39,841

AirDNA projects $202/night at 54% occupancy ($39,841)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.88% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.88%

Cap Rate

12.34%

Return on Investment

35.72%

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

$8,068

Deductible property tax

$1,683

Your total deduction

$15,002

Your adjusted annual income

$150,000 - $15,002 = $134,998

Taxes on $134,998 (30%)

$40,499

Your old tax bill

$45,000

Your new tax bill

$40,499

Estimated tax savings

$4,501

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