3106 Keese Rd
Fredericksburg, Texas, 78624
2 bed • 2 bath • 6 guests • $1,299,000
Annual Revenue
$93,137
Profit (Cash Flow)
-$20,274
Cash on Cash Return
-6.6%
Annual Revenue
AirDNA projects $215/night at 28% occupancy ($21,987).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.64% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.64%
Cap Rate
5.18%
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
$61,651
Deductible property tax
$12,860
Your total deduction
$202,228
Your adjusted annual income
$150,000 - $202,228 = -$52,228
Taxes on -$52,228 (30%)
-$15,668
Your old tax bill
$45,000
Your new tax bill
-$15,668
Estimated tax savings
$60,668
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