10113 Burtrum Dr Fort Worth, Texas, 76177-1640
4 bed • 2.5 bath • 8 guests • $450,000
Annual Revenue
$52,990
Profit (Cash Flow)
$4,473
Cap Rate
7.2%
Annual Revenue
AirDNA projects $234/night at 58% occupancy ($49,571)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.91% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.91%
Cap Rate
7.2%
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 estimated deduction will be...
Deductible mortgage interest
$18,117
Deductible property tax
$4,500
Your total deduction
$58,370
Your adjusted annual income
$150,000 - $58,370 = $91,630
Taxes on $91,630 (30%)
$27,489
Your old tax bill
$45,000
Your new tax bill
$27,489
Estimated tax savings
$17,511
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