129 Dobie Blvd Cibolo, Texas, 78108-3235
3 bed • 1 bath • 6 guests • $240,000
Annual Revenue
$40,958
Profit (Cash Flow)
$5,766
Cap Rate
9.1%
Annual Revenue
AirDNA projects $178/night at 63% occupancy ($40,958)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.08% 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
9.08%
Cap Rate
9.14%
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
$11,391
Deductible property tax
$2,376
Your total deduction
$28,668
Your adjusted annual income
$150,000 - $28,668 = $121,332
Taxes on $121,332 (30%)
$36,400
Your old tax bill
$45,000
Your new tax bill
$36,400
Estimated tax savings
$8,600
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