2319 Westview Dr
Canyon Lake, Texas, 78133
3 bed • 2 bath • 10 guests • $400,000
Annual Revenue
$60,977
Profit (Cash Flow)
$12,394
Cap Rate
9.8%
Annual Revenue
AirDNA projects $371/night at 45% occupancy ($60,977)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.33% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.33%
Cap Rate
9.84%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$43,992
Your adjusted annual income
$150,000 - $43,992 = $106,008
Taxes on $106,008 (30%)
$31,803
Your old tax bill
$45,000
Your new tax bill
$31,803
Estimated tax savings
$13,197
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