3112 Lee Roy Gordon Trail Gordon, Texas, 76453-3823
3 bed • 2 bath • 8 guests • $399,000
Annual Revenue
$56,134
Profit (Cash Flow)
$8,253
Cap Rate
8.8%
Annual Revenue
AirDNA projects $327/night at 47% occupancy ($56,134)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.23% 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
8.23%
Cap Rate
8.81%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$48,001
Your adjusted annual income
$150,000 - $48,001 = $101,999
Taxes on $101,999 (30%)
$30,600
Your old tax bill
$45,000
Your new tax bill
$30,600
Estimated tax savings
$14,400
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