8414 Zodiac Dr Universal City, Texas, 78148-2611
4 bed • 3 bath • 12 guests • $309,000
Annual Revenue
$62,128
Profit (Cash Flow)
$19,527
Cap Rate
13.1%
Annual Revenue
AirDNA projects $378/night at 45% occupancy ($62,128)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.86% 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
23.86%
Cap Rate
13.06%
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
$14,665
Deductible property tax
$3,059
Your total deduction
$24,829
Your adjusted annual income
$150,000 - $24,829 = $125,171
Taxes on $125,171 (30%)
$37,551
Your old tax bill
$45,000
Your new tax bill
$37,551
Estimated tax savings
$7,449
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