1160 Janet Dr
Canyon Lake, Texas, 78133-5475
4 bed • 2 bath • 12 guests • $509,000
Annual Revenue
$95,723
Profit (Cash Flow)
$35,267
Cash on Cash Return
27.6%
Annual Revenue
AirDNA projects $546/night at 48% occupancy ($95,723).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.64% 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
27.64%
Cap Rate
13.67%
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
$24,157
Deductible property tax
$5,039
Your total deduction
$41,122
Your adjusted annual income
$150,000 - $41,122 = $108,877
Taxes on $108,877 (30%)
$32,663
Your old tax bill
$45,000
Your new tax bill
$32,663
Estimated tax savings
$12,336
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