104 Elm St
Cibolo, Texas, 78108-3534
3 bed • 2 bath • 8 guests • $265,000
Annual Revenue
$44,410
Profit (Cash Flow)
$7,088
Cash on Cash Return
10.2%
Annual Revenue
AirDNA projects $193/night at 63% occupancy ($44,410).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.2% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.2%
Cap Rate
9.41%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$34,629
Your adjusted annual income
$150,000 - $34,629 = $115,370
Taxes on $115,370 (30%)
$34,611
Your old tax bill
$45,000
Your new tax bill
$34,611
Estimated tax savings
$10,388
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