BNBCalc.com Investment Analysis Report of 3647 Washington Ave, Fort Worth, TX 76106, USA

2 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

-11.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.25%

Cap Rate

3.92%

Return on Investment

4.62%

Annual Revenue

$29,245

AirDNA projects $157/night at 51% occupancy ($29,245).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,457

Annual Expenses

$17,482

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$944

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$244

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,169

Profit on this property

$11,763

Your total deduction

$147,614

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,614)

$2,386

Your old tax bill

$45,000

Your new tax bill

$716

Estimated tax savings

$44,284

3647 Washington Ave Fort Worth, Texas, 76106

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$29,245

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.25%

Cap Rate

3.92%

Return on Investment

4.62%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$50,734

Your adjusted annual income

$150,000 - $50,734 = $99,266

Taxes on $99,266 (30%)

$29,780

Your old tax bill

$45,000

Your new tax bill

$29,780

Estimated tax savings

$15,220

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