3609 Marianne Cir Denton, Texas, 76209-7940
6 bed • 3 bath • 12 guests • $3,200
Annual Revenue
$156,690
Profit (Cash Flow)
$122,436
Cap Rate
3832.5%
Annual Revenue
AirDNA projects $715/night at 60% occupancy ($156,690)
Occupancy Rate
Avg Daily Rate
Return Metrics
790.62% 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
790.62%
Cap Rate
3,832.5%
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
$152
Deductible property tax
$32
Your total deduction
-$119,154
Your adjusted annual income
$150,000 - -$119,154 = $269,154
Taxes on $269,154 (30%)
$80,746
Your old tax bill
$45,000
Your new tax bill
$80,746
Estimated tax savings
-$35,746
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