7215 Holly Hill Dr
Dallas, Texas, 75231-6274
3 bed • 3 bath • 6 guests • $180,000
Annual Revenue
$22,166
Profit (Cash Flow)
-$5,603
Cash on Cash Return
-8.2%
Annual Revenue
AirDNA projects $119/night at 51% occupancy ($22,166).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.22% 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
-8.22%
Cap Rate
2.44%
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
$6,340
Deductible property tax
$1,800
Your total deduction
$35,789
Your adjusted annual income
$150,000 - $35,789 = $114,210
Taxes on $114,210 (30%)
$34,263
Your old tax bill
$45,000
Your new tax bill
$34,263
Estimated tax savings
$10,736
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