7209 Bertram Ct
Austin, Texas, 78741-6657
3 bed • 2 bath • 5 guests • $500,000
Annual Revenue
$87,878
Profit (Cash Flow)
$28,814
Cap Rate
12.5%
Annual Revenue
AirDNA projects $401/night at 60% occupancy ($87,878)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.33% 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
23.33%
Cap Rate
12.5%
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
$41,261
Your adjusted annual income
$150,000 - $41,261 = $108,739
Taxes on $108,739 (30%)
$32,622
Your old tax bill
$45,000
Your new tax bill
$32,622
Estimated tax savings
$12,378
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