166 N Judkins St
Fort Worth, Texas, 76111-3914
3 bed • 1 bath • 6 guests • $115,000
Annual Revenue
$38,306
Profit (Cash Flow)
$9,624
Cash on Cash Return
27.7%
Annual Revenue
AirDNA projects $228/night at 46% occupancy ($38,306).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.73% 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
27.73%
Cap Rate
15.11%
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
$5,458
Deductible property tax
$1,138
Your total deduction
$11,400
Your adjusted annual income
$150,000 - $11,400 = $138,599
Taxes on $138,599 (30%)
$41,579
Your old tax bill
$45,000
Your new tax bill
$41,579
Estimated tax savings
$3,420
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