3256 Waits Ave Fort Worth, Texas, 76109-2332
4 bed • 2 bath • 10 guests • $390,000
Annual Revenue
$56,627
Profit (Cash Flow)
$15,702
Cap Rate
9.1%
Annual Revenue
AirDNA projects $304/night at 51% occupancy ($56,627)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.33% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.33%
Cap Rate
9.12%
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
$0
Deductible property tax
$8,190
Your total deduction
$35,776
Your adjusted annual income
$150,000 - $35,776 = $114,224
Taxes on $114,224 (30%)
$34,267
Your old tax bill
$45,000
Your new tax bill
$34,267
Estimated tax savings
$10,733
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