1200 Main St Dallas, Texas, 75202
2 bed • 2 bath • 6 guests • $365,000
Annual Revenue
$47,453
Profit (Cash Flow)
$2,992
Cap Rate
7.6%
Annual Revenue
AirDNA projects $232/night at 56% occupancy ($47,453)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.3% 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
3.3%
Cap Rate
7.56%
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
$17,323
Deductible property tax
$3,613
Your total deduction
$48,223
Your adjusted annual income
$150,000 - $48,223 = $101,777
Taxes on $101,777 (30%)
$30,533
Your old tax bill
$45,000
Your new tax bill
$30,533
Estimated tax savings
$14,467
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