1113 Silver Lake Dr Grapevine, Texas, 76051-3391
4 bed • 2 bath • 10 guests • $435,000
Annual Revenue
$61,492
Profit (Cash Flow)
-$9,058
Cap Rate
9.3%
Annual Revenue
AirDNA projects $276/night at 61% occupancy ($61,492)
Occupancy Rate
Avg Daily Rate
Return Metrics
-38.46% 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
-38.46%
Cap Rate
9.33%
Tax Calculator (USA)
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
$35,627
Deductible property tax
$10,440
Your total deduction
$71,414
Your adjusted annual income
$150,000 - $71,414 = $78,586
Taxes on $78,586 (30%)
$23,576
Your old tax bill
$45,000
Your new tax bill
$23,576
Estimated tax savings
$21,424
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