2717 W Bewick St
Fort Worth, Texas, 76109-3030
3 bed • 2 bath • 4 guests • $300,000
Annual Revenue
$44,604
Profit (Cash Flow)
$4,893
Cap Rate
8.4%
Annual Revenue
AirDNA projects $284/night at 43% occupancy ($44,604)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.31% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.31%
Cap Rate
8.37%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$37,804
Your adjusted annual income
$150,000 - $37,804 = $112,196
Taxes on $112,196 (30%)
$33,659
Your old tax bill
$45,000
Your new tax bill
$33,659
Estimated tax savings
$11,341
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