10790 Midway Dr
Frisco, Texas, 75035-2380
5 bed • 2.5 bath • 10 guests • $450,000
Annual Revenue
$64,823
Profit (Cash Flow)
$12,368
Cash on Cash Return
10.7%
Annual Revenue
AirDNA projects $306/night at 58% occupancy ($64,823).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.65% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.65%
Cap Rate
9.49%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$57,309
Your adjusted annual income
$150,000 - $57,309 = $92,690
Taxes on $92,690 (30%)
$27,807
Your old tax bill
$45,000
Your new tax bill
$27,807
Estimated tax savings
$17,192
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