2900 E 13th St
Austin, Texas, 78702-2420
5 bed • 3.5 bath • 2 guests • $750,000
Annual Revenue
$116,089
Profit (Cash Flow)
$36,725
Cash on Cash Return
19.8%
Annual Revenue
AirDNA projects $548/night at 58% occupancy ($116,089).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.81% 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
19.81%
Cap Rate
11.64%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$74,166
Your adjusted annual income
$150,000 - $74,166 = $75,833
Taxes on $75,833 (30%)
$22,750
Your old tax bill
$45,000
Your new tax bill
$22,750
Estimated tax savings
$22,249
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