BNBCalc.com Investment Analysis Report of 4160 Gridiron Rd, Frisco, TX 75034, USA

2 bed • 2 bath • 7 guests • $1

BNB

Calc

Return Metrics

162.33% 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

162.33%

Cap Rate

1,055,213.52%

Return on Investment

162.33%

Annual Revenue

$51,134

AirDNA projects $145/night at 54% occupancy ($28,598).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,382

Annual Expenses

$40,582

Utilities

$3,254

Internet + TV

$120

Water/Sewer

$70

Garbage

Electric

$115

Gas

$2,899

Other

$50

Maintenance

Property Insurance

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

Deductible property tax

Est. Depreciation Value

$4,160

Profit on this property

$10,552

Your total deduction

-$6,392

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$6,392)

$156,392

Your old tax bill

$45,000

Your new tax bill

$46,917

Estimated tax savings

-$1,917

4160 Gridiron Rd Frisco, Texas, 75034

2 bed • 2 bath • 7 guests • $1

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$51,134

Profit (Cash Flow)

$10,552

Cap Rate

1055213.5%

Annual Revenue

$51,134

AirDNA projects $145/night at 54% occupancy ($28,599)

Occupancy Rate

Avg Daily Rate

Return Metrics

162.33% 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

162.33%

Cap Rate

1,055,213.52%

Return on Investment

162.33%

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

Deductible property tax

Your total deduction

-$9,304

Your adjusted annual income

$150,000 - -$9,304 = $159,304

Taxes on $159,304 (30%)

$47,791

Your old tax bill

$45,000

Your new tax bill

$47,791

Estimated tax savings

-$2,791

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