880 Artillery Dr
Canyon Lake, Texas, 78133-3205
4 bed • 3 bath • 12 guests • $600,000
Annual Revenue
$95,263
Profit (Cash Flow)
$28,735
Cap Rate
11.5%
Annual Revenue
AirDNA projects $483/night at 54% occupancy ($95,263)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.31% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.31%
Cap Rate
11.53%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$55,460
Your adjusted annual income
$150,000 - $55,460 = $94,540
Taxes on $94,540 (30%)
$28,362
Your old tax bill
$45,000
Your new tax bill
$28,362
Estimated tax savings
$16,638
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