3510 Aransas St
Corpus Christi, Texas, 78411-1302
5 bed • 3 bath • 12 guests • $260,000
Annual Revenue
$63,406
Profit (Cash Flow)
$20,484
Cap Rate
15.9%
Annual Revenue
AirDNA projects $310/night at 56% occupancy ($63,406)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.84% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
7.9%
Revenue Appreciation
0%
Cash on Cash Return
27.84%
Cap Rate
15.86%
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
$14,093
Deductible property tax
$2,600
Your total deduction
$22,252
Your adjusted annual income
$150,000 - $22,252 = $127,748
Taxes on $127,748 (30%)
$38,324
Your old tax bill
$45,000
Your new tax bill
$38,324
Estimated tax savings
$6,676
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