3620 Harley Ave
Fort Worth, Texas, 76107-4023
2 bed • 1 bath • 6 guests • $211,000
Annual Revenue
$41,097
Profit (Cash Flow)
$4,807
Cap Rate
10.9%
Annual Revenue
AirDNA projects $194/night at 58% occupancy ($41,097)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.79% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.79%
Cap Rate
10.88%
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
$10,618
Deductible property tax
$4,431
Your total deduction
$29,084
Your adjusted annual income
$150,000 - $29,084 = $120,916
Taxes on $120,916 (30%)
$36,275
Your old tax bill
$45,000
Your new tax bill
$36,275
Estimated tax savings
$8,725
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