BNBCalc.com Investment Analysis Report of 306 Stoneledge Dr, Irving, TX, 75063

2 bed • 2 bath • 6 guests • $390,000

BNB

Calc

Return Metrics

-1.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.62%

Cap Rate

6.34%

Return on Investment

14.51%

Annual Revenue

$44,158

AirDNA projects $195/night at 62% occupancy ($44,157). Airbtics projects $144/night at 66% occupancy ($34,712). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,344$36,785$47,776$63,799
Occupancy57%70%80%88%
Nightly Rate$113$138$156$190

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Blue Cottage
$32,669
$99
85%
2142$110❌❌❌N / Y⭐️ 4.9 (62)Profile

B

Modern Townhome near DFW Airport
$40,760
$116
91%
23590$125❌❌❌N / Y⭐️ 5 (90)Profile

C

Clean Modern Inspired Hampton Style Bungalow
$43,091
$123
94%
2154$110❌❌❌N / Y⭐️ 5 (82)Profile

D

Peaceful Stay Near DFW Airport
$38,546
$140
72%
2252$115❌❌❌N / Y⭐️ 4.7 (52)Profile

E

Serene 2-BedRm Sanctuary | Private Entry, Laundry
$25,619
$94
69%
2142$93❌❌❌N / Y⭐️ 4.9 (69)Profile

Operating Expenses

Monthly Expenses

$1,618

Annual Expenses

$19,421

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,192

Annual Mortgage & Tax

$26,304

Downpayment

Purchase Price

$390,000

Percent Down

20%

Total Downpayment

$78,000

Total Loan Amount

$312,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,871

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$322

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$18,510

Deductible property tax

$3,861

Est. Depreciation Value

$183,780

Profit on this property

$24,737

Your total deduction

$181,413

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,413)

-$31,413

Your old tax bill

$45,000

Your new tax bill

-$9,424

Estimated tax savings

$54,424

property-location

306 Stoneledge Dr Irving, Texas, 75063

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,871/mo

Agent

Inquire about this property

Contact Agent

$665,200

Zestimate

10

Airbnb Investor Score

-$1,566

Annual Profit

6.3%

Cap Rate

-1.6%

Cash on Cash

$44,158

Annual Revenue

BNBCalc predicts this property will get $144 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.62%

Cap Rate

6.34%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$56,197

Your adjusted annual income

$150,000 - $56,197 = $93,803

Taxes on $93,803 (30%)

$28,141

Your old tax bill

$45,000

Your new tax bill

$28,141

Estimated tax savings

$16,859

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