8633 Forest Hills Blvd
Dallas, Texas, 75218-4024
3 bed • 3 bath • 8 guests • $675,000
Annual Revenue
$64,677
Profit (Cash Flow)
-$2,938
Cash on Cash Return
-1.8%
Annual Revenue
AirDNA projects $233/night at 76% occupancy ($64,677).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.81% 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
-1.81%
Cap Rate
6.3%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$99,810
Your adjusted annual income
$150,000 - $99,810 = $50,189
Taxes on $50,189 (30%)
$15,056
Your old tax bill
$45,000
Your new tax bill
$15,056
Estimated tax savings
$29,943
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