1025 W 10th St
Fort Worth, Texas, 76102
1 bed • 1 bath • 2 guests • $225,000
Annual Revenue
$30,936
Profit (Cash Flow)
-$1,933
Cash on Cash Return
-3.5%
Annual Revenue
AirDNA projects $121/night at 70% occupancy ($30,936).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.45% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.45%
Cap Rate
5.88%
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
$10,678
Deductible property tax
$2,227
Your total deduction
$35,458
Your adjusted annual income
$150,000 - $35,458 = $114,541
Taxes on $114,541 (30%)
$34,362
Your old tax bill
$45,000
Your new tax bill
$34,362
Estimated tax savings
$10,637
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