140 N Mitchell Rd
Mansfield, Texas, 76063-5407
8 bed • 6 bath • 16 guests • $750,000
Annual Revenue
$115,709
Profit (Cash Flow)
$24,839
Cash on Cash Return
31.2%
Annual Revenue
AirDNA projects $704/night at 45% occupancy ($115,709).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.24% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
0%
Cash on Cash Return
31.24%
Cap Rate
11.56%
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
$35,500
Deductible property tax
$15,750
Your total deduction
$87,206
Your adjusted annual income
$150,000 - $87,206 = $62,793
Taxes on $62,793 (30%)
$18,838
Your old tax bill
$45,000
Your new tax bill
$18,838
Estimated tax savings
$26,161
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