56 FM1621
Comfort, Texas, 78013-3401
3 bed • 3 bath • 8 guests • $697,000
Annual Revenue
$40,761
Profit (Cash Flow)
-$25,234
Cap Rate
3.1%
Annual Revenue
AirDNA projects $279/night at 42% occupancy ($42,799)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.92% 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
-14.92%
Cap Rate
3.12%
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
$33,080
Deductible property tax
$6,900
Your total deduction
$122,312
Your adjusted annual income
$150,000 - $122,312 = $27,688
Taxes on $27,688 (30%)
$8,306
Your old tax bill
$45,000
Your new tax bill
$8,306
Estimated tax savings
$36,694
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