410 Stallion Springs Dr
Fischer, Texas, 78623-1903
3 bed • 2 bath • 10 guests • $400,000
Annual Revenue
$57,091
Profit (Cash Flow)
$9,013
Cash on Cash Return
9.0%
Annual Revenue
AirDNA projects $319/night at 49% occupancy ($57,091).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.96% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.96%
Cap Rate
8.99%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$51,180
Your adjusted annual income
$150,000 - $51,180 = $98,819
Taxes on $98,819 (30%)
$29,645
Your old tax bill
$45,000
Your new tax bill
$29,645
Estimated tax savings
$15,354
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