1320 College Ave Fort Worth, Texas, 76104-4517
3 bed • 3 bath • 9 guests • $465,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$53,041
Profit (Cash Flow)
$1,109
Cap Rate
7.0%
Annual Revenue
AirDNA projects $274/night at 53% occupancy ($53,041)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.95% 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
0.95%
Cap Rate
6.98%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$64,226
Your adjusted annual income
$150,000 - $64,226 = $85,774
Taxes on $85,774 (30%)
$25,732
Your old tax bill
$45,000
Your new tax bill
$25,732
Estimated tax savings
$19,268
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