6810 Graywood Dr
Dallas, Texas, 75243
3 bed • 2 bath • 8 guests • $323,000
Annual Revenue
$95,876
Profit (Cash Flow)
$50,976
Cash on Cash Return
51.5%
Annual Revenue
AirDNA projects $513/night at 58% occupancy ($108,674).
Occupancy Rate
Avg Daily Rate
Return Metrics
51.52% 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
51.52%
Cap Rate
23.27%
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
$15,099
Deductible property tax
$6,233
Your total deduction
-$949
Your adjusted annual income
$150,000 - -$949 = $150,949
Taxes on $150,949 (30%)
$45,284
Your old tax bill
$45,000
Your new tax bill
$45,284
Estimated tax savings
-$284
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