1113 N New Rd
Waco, Texas, 76710-4859
3 bed • 2 bath • 9 guests • $270,000
Annual Revenue
$54,348
Profit (Cash Flow)
$15,399
Cash on Cash Return
21.8%
Annual Revenue
AirDNA projects $248/night at 60% occupancy ($54,348).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.81% 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
21.81%
Cap Rate
12.44%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$27,004
Your adjusted annual income
$150,000 - $27,004 = $122,995
Taxes on $122,995 (30%)
$36,898
Your old tax bill
$45,000
Your new tax bill
$36,898
Estimated tax savings
$8,101
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