BNBCalc.com Investment Analysis Report of E Ann Arbor Ave, Dallas, TX, USA

6 bed • 2 bath • 14 guests • $309,877

BNB

Calc

Return Metrics

74.12% 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

74.12%

Cap Rate

27.25%

Return on Investment

88.51%

Annual Revenue

$112,817

AirDNA projects $351/night at 65% occupancy ($83,330).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,362

Annual Expenses

$28,346

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,640

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$940

Management & Platform Fees

$282

Platform Fee (i.e. Airbnb)

$282

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

$14,707

Deductible property tax

$3,068

Est. Depreciation Value

$151,998

Profit on this property

$84,470

Your total deduction

$85,303

So, your new taxable income is your previous income minus your total deduction ($150,000 - $85,303)

$64,697

Your old tax bill

$45,000

Your new tax bill

$19,409

Estimated tax savings

$25,591

E Ann Arbor Ave Dallas, Texas

6 bed • 2 bath • 14 guests • $309,877

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

$112,817

Profit (Cash Flow)

$63,578

Cap Rate

27.3%

Annual Revenue

$112,817

AirDNA projects $351/night at 65% occupancy ($83,330)

Occupancy Rate

Avg Daily Rate

Return Metrics

74.12% 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

74.12%

Cap Rate

27.25%

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

$14,707

Deductible property tax

$3,068

Your total deduction

-$18,371

Your adjusted annual income

$150,000 - -$18,371 = $168,371

Taxes on $168,371 (30%)

$50,511

Your old tax bill

$45,000

Your new tax bill

$50,511

Estimated tax savings

-$5,511

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