301 Armand Ln
Fredericksburg, Texas, 78624
4 bed • 2.5 bath • 8 guests • $500,000
Annual Revenue
$83,677
Profit (Cash Flow)
$25,399
Cap Rate
11.8%
Annual Revenue
AirDNA projects $395/night at 58% occupancy ($83,677)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.21% 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
20.21%
Cap Rate
11.82%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$45,083
Your adjusted annual income
$150,000 - $45,083 = $104,917
Taxes on $104,917 (30%)
$31,475
Your old tax bill
$45,000
Your new tax bill
$31,475
Estimated tax savings
$13,525
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