1840 Burton Dr Austin, Texas, 78741-4269
1 bed • 1 bath • 4 guests • $220,000
Annual Revenue
$31,250
Profit (Cash Flow)
-$1,324
Cap Rate
6.1%
Annual Revenue
AirDNA projects $138/night at 62% occupancy ($31,250)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.41% 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
-2.41%
Cap Rate
6.13%
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
$10,441
Deductible property tax
$2,178
Your total deduction
$32,260
Your adjusted annual income
$150,000 - $32,260 = $117,740
Taxes on $117,740 (30%)
$35,322
Your old tax bill
$45,000
Your new tax bill
$35,322
Estimated tax savings
$9,678
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