925 N 10th St
Waco, Texas, 76707-3607
4 bed • 2 bath • 8 guests • $220,000
Annual Revenue
$85,189
Profit (Cash Flow)
$45,602
Cash on Cash Return
74.6%
Annual Revenue
AirDNA projects $343/night at 68% occupancy ($85,189).
Occupancy Rate
Avg Daily Rate
Return Metrics
74.63% 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
74.63%
Cap Rate
27.47%
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
$10,441
Deductible property tax
$2,178
Your total deduction
-$8,763
Your adjusted annual income
$150,000 - -$8,763 = $158,763
Taxes on $158,763 (30%)
$47,629
Your old tax bill
$45,000
Your new tax bill
$47,629
Estimated tax savings
-$2,629
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