BNBCalc.com Investment Analysis Report of 7621 Dentcrest Dr, Dallas, TX 75254, USA

3 bed • 2 bath • 8 guests • $315,000

BNB

Calc

Return Metrics

22.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.18%

Cap Rate

12.44%

Return on Investment

37.67%

Annual Revenue

$60,777

AirDNA projects $260/night at 64% occupancy ($60,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,581

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$506

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$150,518

Profit on this property

$39,196

Your total deduction

$129,391

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,391)

$20,609

Your old tax bill

$45,000

Your new tax bill

$6,183

Estimated tax savings

$38,817

7621 Dentcrest Dr Dallas, Texas, 75254-8025

3 bed • 2 bath • 8 guests • $315,000

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

$60,777

Profit (Cash Flow)

$17,956

Cap Rate

12.4%

Annual Revenue

$60,777

AirDNA projects $260/night at 64% occupancy ($60,777)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.18%

Cap Rate

12.44%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$26,799

Your adjusted annual income

$150,000 - $26,799 = $123,201

Taxes on $123,201 (30%)

$36,960

Your old tax bill

$45,000

Your new tax bill

$36,960

Estimated tax savings

$8,040

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