5645 Trego St The Colony, Texas, 75056-1437
5 bed • 2 bath • 10 guests • $298,276
Annual Revenue
$57,212
Profit (Cash Flow)
$15,982
Cap Rate
12.1%
Annual Revenue
AirDNA projects $356/night at 44% occupancy ($57,212)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.7% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.7%
Cap Rate
12.1%
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
$14,156
Deductible property tax
$2,953
Your total deduction
$27,251
Your adjusted annual income
$150,000 - $27,251 = $122,749
Taxes on $122,749 (30%)
$36,825
Your old tax bill
$45,000
Your new tax bill
$36,825
Estimated tax savings
$8,175
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