162 Sage Dr Universal City, Texas, 78148-4028
3 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$52,157
Profit (Cash Flow)
$11,464
Cap Rate
10.6%
Annual Revenue
AirDNA projects $210/night at 68% occupancy ($52,157)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.79% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.79%
Cap Rate
10.56%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$31,233
Your adjusted annual income
$150,000 - $31,233 = $118,767
Taxes on $118,767 (30%)
$35,630
Your old tax bill
$45,000
Your new tax bill
$35,630
Estimated tax savings
$9,370
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