11011 Domain Dr #8100
Austin, Texas, 78758
2 bed • 2 bath • 6 guests • $33,600
Annual Revenue
$55,633
Profit (Cash Flow)
$32,465
Cash on Cash Return
228.2%
Annual Revenue
AirDNA projects $238/night at 64% occupancy ($55,633).
Occupancy Rate
Avg Daily Rate
Return Metrics
228.18% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
228.18%
Cap Rate
103.33%
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
$1,594
Deductible property tax
$332
Your total deduction
-$23,696
Your adjusted annual income
$150,000 - -$23,696 = $173,696
Taxes on $173,696 (30%)
$52,108
Your old tax bill
$45,000
Your new tax bill
$52,108
Estimated tax savings
-$7,108
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