205 Kaylee Chase
Cibolo, Texas, 78108-2304
4 bed • 3 bath • 8 guests • $310,000
Annual Revenue
$53,143
Profit (Cash Flow)
$11,650
Cash on Cash Return
14.2%
Annual Revenue
AirDNA projects $291/night at 50% occupancy ($53,143).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.19% 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
14.19%
Cap Rate
10.5%
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
$14,712
Deductible property tax
$3,068
Your total deduction
$37,666
Your adjusted annual income
$150,000 - $37,666 = $112,333
Taxes on $112,333 (30%)
$33,700
Your old tax bill
$45,000
Your new tax bill
$33,700
Estimated tax savings
$11,299
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