218 Majestic Oaks Dr
Boerne, Texas, 78006-7957
3 bed • 3 bath • 8 guests • $800,000
Annual Revenue
$96,789
Profit (Cash Flow)
$16,563
Cash on Cash Return
8.6%
Annual Revenue
AirDNA projects $271/night at 53% occupancy ($52,459).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.59% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.59%
Cap Rate
8.81%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$98,533
Your adjusted annual income
$150,000 - $98,533 = $51,466
Taxes on $51,466 (30%)
$15,440
Your old tax bill
$45,000
Your new tax bill
$15,440
Estimated tax savings
$29,559
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