309 Harbour St Port Mansfield, Texas, 78598
4 bed • 3 bath • 14 guests • $475,000
Annual Revenue
$52,128
Profit (Cash Flow)
-$369
Cap Rate
6.7%
Annual Revenue
AirDNA projects $446/night at 32% occupancy ($52,128)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.3% 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
-0.3%
Cap Rate
6.66%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$67,447
Your adjusted annual income
$150,000 - $67,447 = $82,553
Taxes on $82,553 (30%)
$24,766
Your old tax bill
$45,000
Your new tax bill
$24,766
Estimated tax savings
$20,234
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