1113 W Bewick St
Fort Worth, Texas, 76110-6738
3 bed • 1.5 bath • 6 guests • $90,000
Annual Revenue
$47,313
Profit (Cash Flow)
$21,422
Cash on Cash Return
73.7%
Annual Revenue
AirDNA projects $254/night at 51% occupancy ($47,313).
Occupancy Rate
Avg Daily Rate
Return Metrics
73.68% 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
73.68%
Cap Rate
30.53%
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
$4,271
Deductible property tax
$890
Your total deduction
-$3,733
Your adjusted annual income
$150,000 - -$3,733 = $153,733
Taxes on $153,733 (30%)
$46,120
Your old tax bill
$45,000
Your new tax bill
$46,120
Estimated tax savings
-$1,120
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