14218 Riata Ln
Dallas, Texas, 75253-4933
4 bed • 2 bath • 10 guests • $260,000
Annual Revenue
$44,026
Profit (Cash Flow)
$7,091
Cash on Cash Return
10.1%
Annual Revenue
AirDNA projects $287/night at 42% occupancy ($44,026).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.08% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.08%
Cap Rate
9.47%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$35,221
Your adjusted annual income
$150,000 - $35,221 = $114,778
Taxes on $114,778 (30%)
$34,433
Your old tax bill
$45,000
Your new tax bill
$34,433
Estimated tax savings
$10,566
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