1017 Ross Trail
Arlington, Texas, 76012-3127
3 bed • 2 bath • 6 guests • $120,000
Annual Revenue
$37,707
Profit (Cash Flow)
$11,037
Cash on Cash Return
30.6%
Annual Revenue
AirDNA projects $178/night at 58% occupancy ($37,707).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.57% 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
30.57%
Cap Rate
15.93%
Tax Calculator
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
$5,695
Deductible property tax
$1,188
Your total deduction
$10,833
Your adjusted annual income
$150,000 - $10,833 = $139,166
Taxes on $139,166 (30%)
$41,750
Your old tax bill
$45,000
Your new tax bill
$41,750
Estimated tax savings
$3,249
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