BNBCalc.com Investment Analysis Report of 312 Wilson Dr, Lake Dallas, TX 75065, USA

3 bed • 2 bath • 8 guests • $280,000

BNB

Calc

Return Metrics

24.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.03%

Cap Rate

12.99%

Return on Investment

39.32%

Annual Revenue

$57,559

AirDNA projects $309/night at 51% occupancy ($57,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,764

Annual Expenses

$21,163

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,180

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$480

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$134,398

Profit on this property

$36,396

Your total deduction

$114,063

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,063)

$35,937

Your old tax bill

$45,000

Your new tax bill

$10,781

Estimated tax savings

$34,219

312 Wilson Dr Lake Dallas, Texas, 75065-3458

3 bed • 2 bath • 8 guests • $280,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$57,559

Profit (Cash Flow)

$17,520

Cap Rate

13.0%

Annual Revenue

$57,559

AirDNA projects $309/night at 51% occupancy ($57,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.03% 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

24.03%

Cap Rate

12.99%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$22,447

Your adjusted annual income

$150,000 - $22,447 = $127,553

Taxes on $127,553 (30%)

$38,266

Your old tax bill

$45,000

Your new tax bill

$38,266

Estimated tax savings

$6,734

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