157 Lost Oak
Canyon Lake, Texas, 78133
5 bed • 3 bath • 15 guests • $399,000
Annual Revenue
$121,641
Profit (Cash Flow)
$65,244
Cap Rate
23.1%
Annual Revenue
AirDNA projects $724/night at 46% occupancy ($121,641)
Occupancy Rate
Avg Daily Rate
Return Metrics
62.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
62.42%
Cap Rate
23.09%
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
$18,937
Deductible property tax
$3,950
Your total deduction
-$8,174
Your adjusted annual income
$150,000 - -$8,174 = $158,174
Taxes on $158,174 (30%)
$47,452
Your old tax bill
$45,000
Your new tax bill
$47,452
Estimated tax savings
-$2,452
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