3516 Meridian
Schertz, Texas, 78154-1298
3 bed • 3 bath • 6 guests • $325,000
Annual Revenue
$39,972
Profit (Cash Flow)
-$816
Cap Rate
6.5%
Annual Revenue
AirDNA projects $171/night at 64% occupancy ($39,972)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.97% 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
-0.97%
Cap Rate
6.49%
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
$15,425
Deductible property tax
$3,217
Your total deduction
$46,990
Your adjusted annual income
$150,000 - $46,990 = $103,010
Taxes on $103,010 (30%)
$30,903
Your old tax bill
$45,000
Your new tax bill
$30,903
Estimated tax savings
$14,097
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