1700 Primrose Avenue
McAllen, Texas, 78504-3711
3 bed • 2 bath • 9 guests • $165,000
Annual Revenue
$35,611
Profit (Cash Flow)
$9,298
Cash on Cash Return
14.4%
Annual Revenue
AirDNA projects $142/night at 58% occupancy ($30,081).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.38% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
14.8%
Revenue Appreciation
0%
Cash on Cash Return
14.38%
Cap Rate
13.6%
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
$3,981
Deductible property tax
$5,775
Your total deduction
$30,755
Your adjusted annual income
$150,000 - $30,755 = $119,244
Taxes on $119,244 (30%)
$35,773
Your old tax bill
$45,000
Your new tax bill
$35,773
Estimated tax savings
$9,226
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