108 Oriole Dr
Arlington, Texas, 76010-1331
3 bed • 2 bath • 6 guests • $170,000
Annual Revenue
$39,314
Profit (Cash Flow)
$9,675
Cash on Cash Return
31.6%
Annual Revenue
AirDNA projects $234/night at 46% occupancy ($39,314).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.62% 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
31.62%
Cap Rate
13.41%
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
$6,067
Deductible property tax
$3,570
Your total deduction
$17,257
Your adjusted annual income
$150,000 - $17,257 = $132,742
Taxes on $132,742 (30%)
$39,822
Your old tax bill
$45,000
Your new tax bill
$39,822
Estimated tax savings
$5,177
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