445 Alice St
Arlington, Texas, 76010-2004
3 bed • 1 bath • 6 guests • $60,000
Annual Revenue
$29,431
Profit (Cash Flow)
$7,881
Cash on Cash Return
35.7%
Annual Revenue
AirDNA projects $237/night at 34% occupancy ($29,431).
Occupancy Rate
Avg Daily Rate
Return Metrics
35.74% 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
35.74%
Cap Rate
19.87%
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
$2,847
Deductible property tax
$594
Your total deduction
$5,614
Your adjusted annual income
$150,000 - $5,614 = $144,385
Taxes on $144,385 (30%)
$43,315
Your old tax bill
$45,000
Your new tax bill
$43,315
Estimated tax savings
$1,684
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