1216 Canyon Lake Dr
Canyon Lake, Texas, 78133
3 bed • 3 bath • 10 guests • $549,000
Annual Revenue
$56,452
Profit (Cash Flow)
-$1,598
Cash on Cash Return
-1.2%
Annual Revenue
AirDNA projects $322/night at 48% occupancy ($56,452).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.18% 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
-1.18%
Cap Rate
6.45%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$82,341
Your adjusted annual income
$150,000 - $82,341 = $67,658
Taxes on $67,658 (30%)
$20,297
Your old tax bill
$45,000
Your new tax bill
$20,297
Estimated tax savings
$24,702
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