15 Shady Oaks Dr
Huntsville, Texas, 77320-0279
6 bed • 6 bath • 18 guests • $900,000
Annual Revenue
$0
Profit (Cash Flow)
-$74,388
Cash on Cash Return
-33.4%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-33.43% 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
-33.43%
Cap Rate
-1.52%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$207,492
Your adjusted annual income
$150,000 - $207,492 = -$57,492
Taxes on -$57,492 (30%)
-$17,247
Your old tax bill
$45,000
Your new tax bill
-$17,247
Estimated tax savings
$62,247
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