1803 Richland Dr Richardson, Texas, 75081-5453
3 bed • 2 bath • 3 guests • $220,000
Annual Revenue
$57,460
Profit (Cash Flow)
$21,478
Cap Rate
16.5%
Annual Revenue
AirDNA projects $342/night at 46% occupancy ($57,460)
Occupancy Rate
Avg Daily Rate
Return Metrics
36.34% 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
36.34%
Cap Rate
16.5%
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
$10,441
Deductible property tax
$2,178
Your total deduction
$10,273
Your adjusted annual income
$150,000 - $10,273 = $139,727
Taxes on $139,727 (30%)
$41,918
Your old tax bill
$45,000
Your new tax bill
$41,918
Estimated tax savings
$3,082
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