1532 Gum Springs Rd
Longview, Texas, 75602
3 bed • 2 bath • 8 guests • $200,000
Annual Revenue
$38,569
Profit (Cash Flow)
$6,387
Cash on Cash Return
11.7%
Annual Revenue
AirDNA projects $160/night at 66% occupancy ($38,569).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.72% 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
11.72%
Cap Rate
9.93%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$26,429
Your adjusted annual income
$150,000 - $26,429 = $123,570
Taxes on $123,570 (30%)
$37,071
Your old tax bill
$45,000
Your new tax bill
$37,071
Estimated tax savings
$7,928
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