1901 Avenue O
Galveston, Texas, 77550-8048
3 bed • 3 bath • 6 guests • $655,000
Annual Revenue
$51,671
Profit (Cash Flow)
-$12,910
Cash on Cash Return
-8.1%
Annual Revenue
AirDNA projects $301/night at 47% occupancy ($51,671).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.09% 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
-8.09%
Cap Rate
4.77%
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
$31,086
Deductible property tax
$6,484
Your total deduction
$108,159
Your adjusted annual income
$150,000 - $108,159 = $41,840
Taxes on $41,840 (30%)
$12,552
Your old tax bill
$45,000
Your new tax bill
$12,552
Estimated tax savings
$32,447
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