1039 Timber Elm
Seguin, Texas, 78155
4 bed • 2 bath • 12 guests • $1,000,000
Annual Revenue
$84,006
Profit (Cash Flow)
-$8,047
Cap Rate
5.9%
Annual Revenue
AirDNA projects $575/night at 40% occupancy ($84,006)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.34% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.34%
Cap Rate
5.94%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$146,936
Your adjusted annual income
$150,000 - $146,936 = $3,064
Taxes on $3,064 (30%)
$919
Your old tax bill
$45,000
Your new tax bill
$919
Estimated tax savings
$44,081
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