1306 E St Johns Ave Austin, Texas, 78752-2826
2 bed • 1 bath • 6 guests • $290,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$43,311
Profit (Cash Flow)
$4,440
Cap Rate
8.3%
Annual Revenue
AirDNA projects $154/night at 77% occupancy ($43,311)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.08% 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
6.08%
Cap Rate
8.27%
Tax Calculator (USA)
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
$13,764
Deductible property tax
$2,871
Your total deduction
$36,454
Your adjusted annual income
$150,000 - $36,454 = $113,546
Taxes on $113,546 (30%)
$34,064
Your old tax bill
$45,000
Your new tax bill
$34,064
Estimated tax savings
$10,936
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