BNBCalc.com Investment Analysis Report of 5111 Manett St, Dallas, TX 75206, USA

2 bed • 1 bath • 4 guests • $260,000

BNB

Calc

Return Metrics

13.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.98%

Cap Rate

10.29%

Return on Investment

29.66%

Annual Revenue

$46,496

AirDNA projects $190/night at 67% occupancy ($46,495).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,644

Annual Expenses

$19,724

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,087

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$387

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$123,747

Profit on this property

$26,771

Your total deduction

$111,889

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,889)

$38,111

Your old tax bill

$45,000

Your new tax bill

$11,433

Estimated tax savings

$33,567

5111 Manett St Dallas, Texas, 75206-6662

2 bed • 1 bath • 4 guests • $260,000

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

$46,496

Profit (Cash Flow)

$9,239

Cap Rate

10.3%

Annual Revenue

$46,496

AirDNA projects $190/night at 67% occupancy ($46,496)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.98% 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

13.98%

Cap Rate

10.29%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$27,553

Your adjusted annual income

$150,000 - $27,553 = $122,447

Taxes on $122,447 (30%)

$36,734

Your old tax bill

$45,000

Your new tax bill

$36,734

Estimated tax savings

$8,266

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