410 Stallion Springs Dr Fischer, Texas, 78623-1903
3 bed • 2 bath • 10 guests • $400,000
Annual Revenue
$57,091
Profit (Cash Flow)
$9,013
Cap Rate
9.0%
Annual Revenue
AirDNA projects $319/night at 49% occupancy ($57,091)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.96% 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
8.96%
Cap Rate
8.99%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$47,373
Your adjusted annual income
$150,000 - $47,373 = $102,627
Taxes on $102,627 (30%)
$30,788
Your old tax bill
$45,000
Your new tax bill
$30,788
Estimated tax savings
$14,212
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