BNBCalc.com Investment Analysis Report of 3620 Harley Ave, Fort Worth, TX 76107, USA

2 bed • 1 bath • 6 guests • $211,000

BNB

Calc

Return Metrics

12.79% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.79%

Cap Rate

10.88%

Return on Investment

37.76%

Annual Revenue

$41,097

AirDNA projects $194/night at 58% occupancy ($41,097).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,510

Annual Expenses

$18,123

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$967

Property Insurance

$150

HOA

$0

Landscaping

$75

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$10,618

Deductible property tax

$4,431

Est. Depreciation Value

$117,179

Profit on this property

$22,975

Your total deduction

$109,254

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,254)

$40,746

Your old tax bill

$45,000

Your new tax bill

$12,224

Estimated tax savings

$32,776

property-location

3620 Harley Ave Fort Worth, Texas, 76107-4023

2 bed • 1 bath • 6 guests

Est. $1,012/mo

Agent

Inquire about this property

Contact Agent

$41,097

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.79%

Cap Rate

10.88%

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

$10,618

Deductible property tax

$4,431

Your total deduction

$29,084

Your adjusted annual income

$150,000 - $29,084 = $120,916

Taxes on $120,916 (30%)

$36,275

Your old tax bill

$45,000

Your new tax bill

$36,275

Estimated tax savings

$8,725

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