4222 Trail de Paris
Canyon Lake, Texas, 78132
3 bed • 2 bath • 10 guests • $320,000
Annual Revenue
$67,979
Profit (Cash Flow)
$23,886
Cap Rate
14.2%
Annual Revenue
AirDNA projects $396/night at 47% occupancy ($67,979)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.09% 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
29.09%
Cap Rate
14.2%
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
$15,188
Deductible property tax
$3,168
Your total deduction
$21,554
Your adjusted annual income
$150,000 - $21,554 = $128,446
Taxes on $128,446 (30%)
$38,534
Your old tax bill
$45,000
Your new tax bill
$38,534
Estimated tax savings
$6,466
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