11739 Red Hummingbird Dr
Houston, Texas, 77047-1849
4 bed • 3 bath • 6 guests • $310,000
Annual Revenue
$40,582
Profit (Cash Flow)
$482
Cash on Cash Return
0.7%
Annual Revenue
AirDNA projects $271/night at 45% occupancy ($44,541).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.67% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.67%
Cap Rate
6.89%
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
$14,712
Deductible property tax
$3,068
Your total deduction
$41,954
Your adjusted annual income
$150,000 - $41,954 = $108,045
Taxes on $108,045 (30%)
$32,413
Your old tax bill
$45,000
Your new tax bill
$32,413
Estimated tax savings
$12,586
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