16719 Jupiter Hvn Schertz, Texas, 78154-3671
3 bed • 2.5 bath • 6 guests • $245,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$35,998
Profit (Cash Flow)
$1,115
Cap Rate
7.2%
Annual Revenue
AirDNA projects $176/night at 56% occupancy ($35,998)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.71% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.71%
Cap Rate
7.19%
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
$11,628
Deductible property tax
$2,426
Your total deduction
$34,077
Your adjusted annual income
$150,000 - $34,077 = $115,923
Taxes on $115,923 (30%)
$34,777
Your old tax bill
$45,000
Your new tax bill
$34,777
Estimated tax savings
$10,223
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