15811 Glenn Ln
Schertz, Texas, 78154-1853
3 bed • 3 bath • 10 guests • $349,000
Annual Revenue
$40,534
Profit (Cash Flow)
-$1,946
Cash on Cash Return
-2.2%
Annual Revenue
AirDNA projects $179/night at 62% occupancy ($40,534).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.18% 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
-2.18%
Cap Rate
6.18%
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
$16,563
Deductible property tax
$3,455
Your total deduction
$55,324
Your adjusted annual income
$150,000 - $55,324 = $94,675
Taxes on $94,675 (30%)
$28,402
Your old tax bill
$45,000
Your new tax bill
$28,402
Estimated tax savings
$16,597
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