205 Calgary Ln
San Marcos, Texas, 78666
4 bed • 3 bath • 8 guests • $389,000
Annual Revenue
$74,882
Profit (Cash Flow)
$25,235
Cash on Cash Return
25.2%
Annual Revenue
AirDNA projects $402/night at 51% occupancy ($74,882).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.18% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.18%
Cap Rate
13.23%
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
$18,462
Deductible property tax
$3,851
Your total deduction
$34,894
Your adjusted annual income
$150,000 - $34,894 = $115,105
Taxes on $115,105 (30%)
$34,531
Your old tax bill
$45,000
Your new tax bill
$34,531
Estimated tax savings
$10,468
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