3509 Travis Ave
Fort Worth, Texas, 76110-5228
3 bed • 3 bath • 6 guests • $250,000
Annual Revenue
$57,251
Profit (Cash Flow)
$19,269
Cash on Cash Return
29.1%
Annual Revenue
AirDNA projects $285/night at 55% occupancy ($57,251).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.08% 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
29.08%
Cap Rate
14.45%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$20,552
Your adjusted annual income
$150,000 - $20,552 = $129,447
Taxes on $129,447 (30%)
$38,834
Your old tax bill
$45,000
Your new tax bill
$38,834
Estimated tax savings
$6,165
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