5306 Downs Dr
Austin, Texas, 78721-2206
3 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$65,525
Profit (Cash Flow)
$9,367
Cap Rate
8.6%
Annual Revenue
AirDNA projects $299/night at 60% occupancy ($65,525)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.58% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.58%
Cap Rate
8.61%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$60,708
Your adjusted annual income
$150,000 - $60,708 = $89,292
Taxes on $89,292 (30%)
$26,788
Your old tax bill
$45,000
Your new tax bill
$26,788
Estimated tax savings
$18,212
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