2411 E 11th St
Austin, Texas, 78702
3 bed • 3 bath • 9 guests • $899,000
Annual Revenue
$88,666
Profit (Cash Flow)
$2,823
Cash on Cash Return
1.3%
Annual Revenue
AirDNA projects $357/night at 73% occupancy ($95,186).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.31% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.31%
Cap Rate
7.05%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$125,828
Your adjusted annual income
$150,000 - $125,828 = $24,171
Taxes on $24,171 (30%)
$7,251
Your old tax bill
$45,000
Your new tax bill
$7,251
Estimated tax savings
$37,748
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