524 Livingston Dr
Schertz, Texas, 78108-3480
4 bed • 3 bath • 8 guests • $349,999
Annual Revenue
$54,206
Profit (Cash Flow)
$9,875
Cap Rate
9.6%
Annual Revenue
AirDNA projects $291/night at 51% occupancy ($54,206)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.82% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.82%
Cap Rate
9.56%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$40,098
Your adjusted annual income
$150,000 - $40,098 = $109,902
Taxes on $109,902 (30%)
$32,970
Your old tax bill
$45,000
Your new tax bill
$32,970
Estimated tax savings
$12,030
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