4106 Kolb St Houston, Texas, 77007-2312
3 bed • 3 bath • 8 guests • $350,000
Annual Revenue
$54,206
Profit (Cash Flow)
$9,875
Cap Rate
9.6%
Annual Revenue
AirDNA projects $291/night at 51% occupancy ($54,206)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.06% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
1.9%
Revenue Appreciation
0%
Cash on Cash Return
11.06%
Cap Rate
9.56%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$39,715
Your adjusted annual income
$150,000 - $39,715 = $110,285
Taxes on $110,285 (30%)
$33,086
Your old tax bill
$45,000
Your new tax bill
$33,086
Estimated tax savings
$11,914
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