157 Lost Oak
Canyon Lake, Texas, 78133
5 bed • 3 bath • 15 guests • $399,000
Annual Revenue
$121,640
Profit (Cash Flow)
$65,243
Cash on Cash Return
62.4%
Annual Revenue
AirDNA projects $724/night at 46% occupancy ($121,640).
Occupancy Rate
Avg Daily Rate
Return Metrics
62.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
62.42%
Cap Rate
23.09%
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
$18,936
Deductible property tax
$3,950
Your total deduction
-$2,461
Your adjusted annual income
$150,000 - -$2,461 = $152,461
Taxes on $152,461 (30%)
$45,738
Your old tax bill
$45,000
Your new tax bill
$45,738
Estimated tax savings
-$738
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