2129 Grandview Forest
Canyon Lake, Texas, 78133-5026
2 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$37,422
Profit (Cash Flow)
-$4,726
Cash on Cash Return
-5.4%
Annual Revenue
AirDNA projects $218/night at 47% occupancy ($37,422).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.43% 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
-5.43%
Cap Rate
5.39%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$56,795
Your adjusted annual income
$150,000 - $56,795 = $93,204
Taxes on $93,204 (30%)
$27,961
Your old tax bill
$45,000
Your new tax bill
$27,961
Estimated tax savings
$17,038
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