1306 E St Johns Ave
Austin, Texas, 78752-2826
2 bed • 1 bath • 6 guests • $290,000
Annual Revenue
$43,310
Profit (Cash Flow)
$4,440
Cash on Cash Return
6.1%
Annual Revenue
AirDNA projects $154/night at 77% occupancy ($43,310).
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
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
$13,763
Deductible property tax
$2,870
Your total deduction
$39,254
Your adjusted annual income
$150,000 - $39,254 = $110,745
Taxes on $110,745 (30%)
$33,223
Your old tax bill
$45,000
Your new tax bill
$33,223
Estimated tax savings
$11,776
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