2216 Goldenrod Ave
Fort Worth, Texas, 76111-1609
4 bed • 3 bath • 8 guests • $340,000
Annual Revenue
$50,316
Profit (Cash Flow)
$7,162
Cash on Cash Return
8.1%
Annual Revenue
AirDNA projects $246/night at 56% occupancy ($50,316).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.05% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.05%
Cap Rate
8.85%
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
$16,136
Deductible property tax
$3,365
Your total deduction
$46,255
Your adjusted annual income
$150,000 - $46,255 = $103,744
Taxes on $103,744 (30%)
$31,123
Your old tax bill
$45,000
Your new tax bill
$31,123
Estimated tax savings
$13,876
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