1501 Burnett Ave
Waco, Texas, 76706
2 bed • 2 bath • 6 guests • $250,000
Annual Revenue
$55,400
Profit (Cash Flow)
$17,658
Cash on Cash Return
27.6%
Annual Revenue
AirDNA projects $237/night at 64% occupancy ($55,400).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.59% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.59%
Cap Rate
13.8%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$20,723
Your adjusted annual income
$150,000 - $20,723 = $129,276
Taxes on $129,276 (30%)
$38,783
Your old tax bill
$45,000
Your new tax bill
$38,783
Estimated tax savings
$6,216
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