10674 Penelope Way
Converse, Texas, 78109
3 bed • 2 bath • 10 guests • $344,555
Annual Revenue
$36,232
Profit (Cash Flow)
-$5,389
Cash on Cash Return
-6.1%
Annual Revenue
AirDNA projects $248/night at 40% occupancy ($36,232).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.14% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.14%
Cap Rate
5.17%
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
$16,352
Deductible property tax
$3,411
Your total deduction
$57,999
Your adjusted annual income
$150,000 - $57,999 = $92,000
Taxes on $92,000 (30%)
$27,600
Your old tax bill
$45,000
Your new tax bill
$27,600
Estimated tax savings
$17,399
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