2816 Van Horn Ave
Fort Worth, Texas, 76111-3628
2 bed • 2 bath • 6 guests • $160,000
Annual Revenue
$69,893
Profit (Cash Flow)
$26,500
Cash on Cash Return
137.3%
Annual Revenue
AirDNA projects $208/night at 59% occupancy ($44,822).
Occupancy Rate
Avg Daily Rate
Return Metrics
137.3% 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
137.3%
Cap Rate
24.54%
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
$6,981
Deductible property tax
$3,360
Your total deduction
-$1,252
Your adjusted annual income
$150,000 - -$1,252 = $151,252
Taxes on $151,252 (30%)
$45,375
Your old tax bill
$45,000
Your new tax bill
$45,375
Estimated tax savings
-$375
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