3647 Washington Ave
Fort Worth, Texas, 76106
2 bed • 1 bath • 4 guests • $300,000
Annual Revenue
$29,245
Profit (Cash Flow)
-$8,468
Cash on Cash Return
-11.3%
Annual Revenue
AirDNA projects $157/night at 51% occupancy ($29,245).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.25% 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
-11.25%
Cap Rate
3.92%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$53,534
Your adjusted annual income
$150,000 - $53,534 = $96,465
Taxes on $96,465 (30%)
$28,939
Your old tax bill
$45,000
Your new tax bill
$28,939
Estimated tax savings
$16,060
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