BNBCalc.com Investment Analysis Report of 742 Eagle Lake Ct, Allen, TX 75002, USA

6 bed • 3.5 bath • 12 guests • $200,000

BNB

Calc

Return Metrics

67.44% 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

67.44%

Cap Rate

27.27%

Return on Investment

80.53%

Annual Revenue

$78,422

AirDNA projects $421/night at 51% occupancy ($78,421).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,990

Annual Expenses

$23,875

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,354

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$654

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$101,633

Profit on this property

$54,547

Your total deduction

$58,558

So, your new taxable income is your previous income minus your total deduction ($150,000 - $58,558)

$91,442

Your old tax bill

$45,000

Your new tax bill

$27,433

Estimated tax savings

$17,567

742 Eagle Lake Ct Allen, Texas, 75002-4820

6 bed • 3.5 bath • 12 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$78,422

Profit (Cash Flow)

$41,059

Cap Rate

27.3%

Annual Revenue

$78,422

AirDNA projects $421/night at 51% occupancy ($78,422)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.44% 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

67.44%

Cap Rate

27.27%

Return on Investment

80.53%

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

$9,492

Deductible property tax

$1,980

Your total deduction

-$10,826

Your adjusted annual income

$150,000 - -$10,826 = $160,826

Taxes on $160,826 (30%)

$48,248

Your old tax bill

$45,000

Your new tax bill

$48,248

Estimated tax savings

-$3,248

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