410 S 4th St
Crockett, Texas, 75835-2712
3 bed • 3 bath • 4 guests • $169,000
Annual Revenue
$48,270
Profit (Cash Flow)
$16,915
Cash on Cash Return
35.5%
Annual Revenue
AirDNA projects $236/night at 56% occupancy ($48,270).
Occupancy Rate
Avg Daily Rate
Return Metrics
35.52% 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
35.52%
Cap Rate
16.75%
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
$8,020
Deductible property tax
$1,673
Your total deduction
$11,815
Your adjusted annual income
$150,000 - $11,815 = $138,184
Taxes on $138,184 (30%)
$41,455
Your old tax bill
$45,000
Your new tax bill
$41,455
Estimated tax savings
$3,544
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