2078 Colleen Dr
Canyon Lake, Texas, 78133-5320
3 bed • 2 bath • 8 guests • $999,000
Annual Revenue
$87,373
Profit (Cash Flow)
-$5,044
Cash on Cash Return
-2.1%
Annual Revenue
AirDNA projects $443/night at 54% occupancy ($87,373).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.11% 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
-2.11%
Cap Rate
6.23%
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
$47,413
Deductible property tax
$9,890
Your total deduction
$147,225
Your adjusted annual income
$150,000 - $147,225 = $2,774
Taxes on $2,774 (30%)
$832
Your old tax bill
$45,000
Your new tax bill
$832
Estimated tax savings
$44,167
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