227 NE 23rd St
Fort Worth, Texas, 76164
4 bed • 3 bath • 4 guests • $350,000
Annual Revenue
$61,010
Profit (Cash Flow)
$10,347
Cash on Cash Return
26.7%
Annual Revenue
AirDNA projects $261/night at 64% occupancy ($61,010).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.7% 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
26.7%
Cap Rate
11.18%
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
$16,467
Deductible property tax
$7,350
Your total deduction
$42,975
Your adjusted annual income
$150,000 - $42,975 = $107,024
Taxes on $107,024 (30%)
$32,107
Your old tax bill
$45,000
Your new tax bill
$32,107
Estimated tax savings
$12,892
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