2020 Yucca Ave
Fort Worth, Texas, 76111-1334
3 bed • 3 bath • 6 guests • $325,000
Annual Revenue
$52,880
Profit (Cash Flow)
$10,653
Cash on Cash Return
30.7%
Annual Revenue
AirDNA projects $254/night at 57% occupancy ($52,880).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.65% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.6%
Revenue Appreciation
0%
Cash on Cash Return
30.65%
Cap Rate
9.87%
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
$15,229
Deductible property tax
$0
Your total deduction
$36,506
Your adjusted annual income
$150,000 - $36,506 = $113,493
Taxes on $113,493 (30%)
$34,047
Your old tax bill
$45,000
Your new tax bill
$34,047
Estimated tax savings
$10,952
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