102 W Main St
Fredericksburg, Texas, 78624
3 bed • 3 bath • 8 guests • $850,000
Annual Revenue
$82,223
Profit (Cash Flow)
$518
Cash on Cash Return
0.3%
Annual Revenue
AirDNA projects $469/night at 48% occupancy ($82,223).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.25% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.25%
Cap Rate
6.8%
Tax Calculator
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
$40,341
Deductible property tax
$8,415
Your total deduction
$121,421
Your adjusted annual income
$150,000 - $121,421 = $28,578
Taxes on $28,578 (30%)
$8,573
Your old tax bill
$45,000
Your new tax bill
$8,573
Estimated tax savings
$36,426
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