102 W Main St
Fredericksburg, Texas, 78624
3 bed • 3 bath • 8 guests • $850,000
Annual Revenue
$82,224
Profit (Cash Flow)
$519
Cap Rate
6.8%
Annual Revenue
AirDNA projects $469/night at 48% occupancy ($82,224)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.25% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.25%
Cap Rate
6.8%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$117,502
Your adjusted annual income
$150,000 - $117,502 = $32,498
Taxes on $32,498 (30%)
$9,749
Your old tax bill
$45,000
Your new tax bill
$9,749
Estimated tax savings
$35,251
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