11203 Bayou Pl Dr
Houston, Texas, 77099-4237
3 bed • 2 bath • 6 guests • $115,000
Annual Revenue
$40,432
Profit (Cash Flow)
$13,744
Cash on Cash Return
39.3%
Annual Revenue
AirDNA projects $246/night at 45% occupancy ($40,432).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.32% 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
39.32%
Cap Rate
18.69%
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
$5,458
Deductible property tax
$1,138
Your total deduction
$7,441
Your adjusted annual income
$150,000 - $7,441 = $142,558
Taxes on $142,558 (30%)
$42,767
Your old tax bill
$45,000
Your new tax bill
$42,767
Estimated tax savings
$2,232
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