2750 Green Finch Canyon Lake, Texas, 78130
4 bed • 2 bath • 12 guests • $310,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$112,922
Profit (Cash Flow)
$59,867
Cap Rate
27.3%
Annual Revenue
AirDNA projects $719/night at 43% occupancy ($112,922)
Occupancy Rate
Avg Daily Rate
Return Metrics
205.72% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
205.72%
Cap Rate
27.27%
Tax Calculator (USA)
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
$17,839
Deductible property tax
$3,069
Your total deduction
-$16,079
Your adjusted annual income
$150,000 - -$16,079 = $166,079
Taxes on $166,079 (30%)
$49,824
Your old tax bill
$45,000
Your new tax bill
$49,824
Estimated tax savings
-$4,824
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