5316 Lovell Ave
Fort Worth, Texas, 76107-5228
1 bed • 1 bath • 1 guests • $130,000
Annual Revenue
$42,733
Profit (Cash Flow)
$11,738
Cash on Cash Return
80.1%
Annual Revenue
AirDNA projects $117/night at 68% occupancy ($29,058).
Occupancy Rate
Avg Daily Rate
Return Metrics
80.12% 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
80.12%
Cap Rate
17.89%
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
$6,387
Deductible property tax
$2,730
Your total deduction
$7,684
Your adjusted annual income
$150,000 - $7,684 = $142,315
Taxes on $142,315 (30%)
$42,694
Your old tax bill
$45,000
Your new tax bill
$42,694
Estimated tax savings
$2,305
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