2525 S Lamar Blvd
Austin, Texas, 78704
2 bed • 1 bath • 4 guests • $220,000
Annual Revenue
$48,552
Profit (Cash Flow)
$14,028
Cap Rate
13.1%
Annual Revenue
AirDNA projects $211/night at 63% occupancy ($48,552)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.67% 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
24.67%
Cap Rate
13.11%
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
$10,441
Deductible property tax
$2,178
Your total deduction
$17,291
Your adjusted annual income
$150,000 - $17,291 = $132,709
Taxes on $132,709 (30%)
$39,813
Your old tax bill
$45,000
Your new tax bill
$39,813
Estimated tax savings
$5,187
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