6601 Cahoba Dr Fort Worth, Texas, 76135-4406
3 bed • 1 bath • 10 guests • $500,000
Annual Revenue
$49,717
Profit (Cash Flow)
-$1,542
Cap Rate
5.9%
Annual Revenue
AirDNA projects $332/night at 41% occupancy ($49,717)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.25% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.25%
Cap Rate
5.91%
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
$20,210
Deductible property tax
$5,000
Your total deduction
$70,702
Your adjusted annual income
$150,000 - $70,702 = $79,298
Taxes on $79,298 (30%)
$23,789
Your old tax bill
$45,000
Your new tax bill
$23,789
Estimated tax savings
$21,211
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