343 Lake Forest Canyon Lake, Texas, 78133-4441
2 bed • 2 bath • 8 guests • $342,500
Annual Revenue
$40,447
Profit (Cash Flow)
-$1,591
Cap Rate
6.3%
Annual Revenue
AirDNA projects $226/night at 49% occupancy ($40,447)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.86% 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
-1.86%
Cap Rate
6.27%
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
$16,255
Deductible property tax
$3,391
Your total deduction
$49,720
Your adjusted annual income
$150,000 - $49,720 = $100,280
Taxes on $100,280 (30%)
$30,084
Your old tax bill
$45,000
Your new tax bill
$30,084
Estimated tax savings
$14,916
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