880 Artillery Dr Canyon Lake, Texas, 78133-3205
4 bed • 3 bath • 12 guests
Est. $2,878/mo
Inquire about this property
Contact Agent
$95,263
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$29,325
Profit
Revenue
$95,263
Operating Expenses
$25,464
Operating Income
$69,799
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$29,325
$148,750
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$10,750
Closing Costs
$18,000
Total
$148,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.71%
Cap Rate
11.63%
STR 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 est deduction will be...
Deductible mortgage interest
$28,477
Deductible property tax
$5,940
Your total deduction
$31,600
Your adjusted annual income
$150,000 - $31,600 = $118,400
Taxes on $118,400 (30%)
$35,520
Your old tax bill
$45,000
Your new tax bill
$35,520
Estimated tax savings
$9,480
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com