2078 Colleen Dr
Canyon Lake, Texas, 78133-5320
3 bed • 2 bath • 8 guests • $999,000
Annual Revenue
$87,374
Profit (Cash Flow)
-$5,045
Cap Rate
6.2%
Annual Revenue
AirDNA projects $443/night at 54% occupancy ($87,374)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.11% 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
-2.11%
Cap Rate
6.23%
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
$47,414
Deductible property tax
$9,890
Your total deduction
$143,418
Your adjusted annual income
$150,000 - $143,418 = $6,582
Taxes on $6,582 (30%)
$1,975
Your old tax bill
$45,000
Your new tax bill
$1,975
Estimated tax savings
$43,025
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