1617 Maple Ave Midland, Texas, 79705-6910
6 bed • 2 bath • 12 guests • $256,544
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$36,013
Profit (Cash Flow)
$347
Cap Rate
6.9%
Annual Revenue
AirDNA projects $290/night at 34% occupancy ($36,013)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.47% 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
0.47%
Cap Rate
6.88%
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
$12,176
Deductible property tax
$2,540
Your total deduction
$37,551
Your adjusted annual income
$150,000 - $37,551 = $112,449
Taxes on $112,449 (30%)
$33,735
Your old tax bill
$45,000
Your new tax bill
$33,735
Estimated tax savings
$11,265
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