301 Armand Ln
Fredericksburg, Texas, 78624
4 bed • 2.5 bath • 8 guests • $500,000
Annual Revenue
$83,677
Profit (Cash Flow)
$25,399
Cash on Cash Return
20.2%
Annual Revenue
AirDNA projects $395/night at 58% occupancy ($83,677).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.21% 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
20.21%
Cap Rate
11.82%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$49,843
Your adjusted annual income
$150,000 - $49,843 = $100,156
Taxes on $100,156 (30%)
$30,047
Your old tax bill
$45,000
Your new tax bill
$30,047
Estimated tax savings
$14,952
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