BNBCalc.com Investment Analysis Report of 617 Avenue G, Dallas, TX 75203, USA

4 bed • 2 bath • 10 guests • $356,000

BNB

Calc

Return Metrics

9.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.06%

Cap Rate

9.41%

Return on Investment

57.42%

Annual Revenue

$54,239

AirDNA projects $330/night at 44% occupancy ($53,033).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,728

Annual Expenses

$20,731

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,152

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$452

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

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

$17,020

Deductible property tax

$6,871

Est. Depreciation Value

$170,681

Profit on this property

$33,508

Your total deduction

$161,064

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,064)

-$11,064

Your old tax bill

$45,000

Your new tax bill

-$3,319

Estimated tax savings

$48,319

617 Avenue G Dallas, Texas, 75203-3901

4 bed • 2 bath • 10 guests • $356,000

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

$54,239

Profit (Cash Flow)

$2,920

Cap Rate

9.4%

Annual Revenue

$54,239

AirDNA projects $330/night at 44% occupancy ($53,033)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.06%

Cap Rate

9.41%

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

$17,020

Deductible property tax

$6,871

Your total deduction

$44,718

Your adjusted annual income

$150,000 - $44,718 = $105,282

Taxes on $105,282 (30%)

$31,585

Your old tax bill

$45,000

Your new tax bill

$31,585

Estimated tax savings

$13,415

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