2525 S Lamar Blvd
Austin, Texas, 78704
2 bed • 1 bath • 4 guests • $220,000
Annual Revenue
$44,559
Profit (Cash Flow)
$10,254
Cash on Cash Return
18.0%
Annual Revenue
AirDNA projects $200/night at 61% occupancy ($44,559).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.03% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.03%
Cap Rate
11.4%
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
$10,441
Deductible property tax
$2,178
Your total deduction
$23,864
Your adjusted annual income
$150,000 - $23,864 = $126,135
Taxes on $126,135 (30%)
$37,840
Your old tax bill
$45,000
Your new tax bill
$37,840
Estimated tax savings
$7,159
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