3132 Yosemite Ln
Frisco, Texas, 75034-1387
4 bed • 2.5 bath • 10 guests • $580,000
Annual Revenue
$60,155
Profit (Cash Flow)
-$464
Cash on Cash Return
-0.3%
Annual Revenue
AirDNA projects $270/night at 61% occupancy ($60,155).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.32% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.32%
Cap Rate
6.66%
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
$27,527
Deductible property tax
$5,741
Your total deduction
$86,653
Your adjusted annual income
$150,000 - $86,653 = $63,346
Taxes on $63,346 (30%)
$19,004
Your old tax bill
$45,000
Your new tax bill
$19,004
Estimated tax savings
$25,995
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