7444 Rose Crest Blvd Fort Worth, Texas, 76140-2099
4 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$27,693
Profit (Cash Flow)
-$22,155
Cap Rate
3.0%
Annual Revenue
AirDNA projects $223/night at 48% occupancy ($39,096)
Occupancy Rate
Avg Daily Rate
Return Metrics
-211% 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
-211%
Cap Rate
3.03%
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
$12,613
Deductible property tax
$12,000
Your total deduction
$61,626
Your adjusted annual income
$150,000 - $61,626 = $88,374
Taxes on $88,374 (30%)
$26,512
Your old tax bill
$45,000
Your new tax bill
$26,512
Estimated tax savings
$18,488
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