5618 Enchanted Ln Dallas, Texas, 75227-1509
3 bed • 2 bath • 10 guests • $285,000
Annual Revenue
$61,726
Profit (Cash Flow)
$13,586
Cap Rate
14.0%
Annual Revenue
AirDNA projects $260/night at 65% occupancy ($61,726)
Occupancy Rate
Avg Daily Rate
Return Metrics
53.06% 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
53.06%
Cap Rate
14.04%
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
$13,802
Deductible property tax
$7,125
Your total deduction
$24,422
Your adjusted annual income
$150,000 - $24,422 = $125,578
Taxes on $125,578 (30%)
$37,674
Your old tax bill
$45,000
Your new tax bill
$37,674
Estimated tax savings
$7,326
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