591 Forest Springs Dr
Dallas, Texas, 75243
3 bed • 3 bath • 10 guests • $852,000
Annual Revenue
$97,173
Profit (Cash Flow)
$13,392
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $313/night at 85% occupancy ($97,173).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.54% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.54%
Cap Rate
8.31%
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
$40,436
Deductible property tax
$8,434
Your total deduction
$108,824
Your adjusted annual income
$150,000 - $108,824 = $41,175
Taxes on $41,175 (30%)
$12,352
Your old tax bill
$45,000
Your new tax bill
$12,352
Estimated tax savings
$32,647
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