$23,230
Annual Revenue
BNBCalc predicts this property will get $106 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 45% of comparables
Top 34% of comparables
$5,540
Profit
Revenue
$23,230
Operating Expenses
$16,700
Operating Income
$6,530
Mortgage & Taxes
$990
Profit (Cash Flow)
$5,540
$109,250
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$6,250
Closing Costs
$3,000
Total
$109,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.07%
Cap Rate
6.52%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$990
Your total deduction
$7,955
Your adjusted annual income
$150,000 - $7,955 = $142,045
Taxes on $142,045 (30%)
$42,614
Your old tax bill
$45,000
Your new tax bill
$42,614
Estimated tax savings
$2,386
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1965
Size:
594 sqft
Type:
CONDO
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 594 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1133740000003
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2020
- Assessed Value: $98,438
- County Est. Land Value: $18,703
- Assessed Land Value: $18,703
- County Est. Structure Value: $79,735
Market Estimate: $162,218
Ownership
- Name: Tomy B Mcneil
- Owner Occupied: No
- Owner Mailing Address: 2353 N Field St Apt 114, Dallas, Tx 75201
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Hunters Creek Elementary School with 8/10 star rating
- Middle School: Spring Branch Middle School with 6/10 star rating
- High School: Memorial High School with 6/10 star rating