133 Black Oak Dr
Canyon Lake, Texas, 78133
2 bed • 2 bath • 8 guests • $373,000
Annual Revenue
$43,303
Profit (Cash Flow)
-$1,158
Cap Rate
6.4%
Annual Revenue
AirDNA projects $247/night at 48% occupancy ($43,303)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.25% 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
-1.25%
Cap Rate
6.43%
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
$17,703
Deductible property tax
$3,693
Your total deduction
$53,467
Your adjusted annual income
$150,000 - $53,467 = $96,533
Taxes on $96,533 (30%)
$28,960
Your old tax bill
$45,000
Your new tax bill
$28,960
Estimated tax savings
$16,040
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