2100 Sharon Dr
Bryan, Texas, 77802-2436
3 bed • 2 bath • 8 guests • $260,000
Annual Revenue
$57,745
Profit (Cash Flow)
$19,026
Cash on Cash Return
31.8%
Annual Revenue
AirDNA projects $310/night at 51% occupancy ($57,745).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.81% 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
31.81%
Cap Rate
14.06%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$16,566
Your adjusted annual income
$150,000 - $16,566 = $133,433
Taxes on $133,433 (30%)
$40,030
Your old tax bill
$45,000
Your new tax bill
$40,030
Estimated tax savings
$4,969
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