22857 Colorado Dr
Porter, Texas, 77365-3635
8 bed • 6 bath • 20 guests • $1,200,000
Annual Revenue
$0
Profit (Cash Flow)
-$94,620
Cash on Cash Return
-32.0%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-32.02% 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
-32.02%
Cap Rate
-1.14%
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
$56,953
Deductible property tax
$11,879
Your total deduction
$271,350
Your adjusted annual income
$150,000 - $271,350 = -$121,350
Taxes on -$121,350 (30%)
-$36,405
Your old tax bill
$45,000
Your new tax bill
-$36,405
Estimated tax savings
$81,405
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