129 Dobie Blvd
Cibolo, Texas, 78108-3235
3 bed • 1 bath • 6 guests • $240,000
Annual Revenue
$40,958
Profit (Cash Flow)
$5,765
Cash on Cash Return
9.1%
Annual Revenue
AirDNA projects $178/night at 63% occupancy ($40,958).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.08% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.08%
Cap Rate
9.14%
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
$11,390
Deductible property tax
$2,376
Your total deduction
$32,364
Your adjusted annual income
$150,000 - $32,364 = $117,635
Taxes on $117,635 (30%)
$35,290
Your old tax bill
$45,000
Your new tax bill
$35,290
Estimated tax savings
$9,709
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