3106 Keese Rd Fredericksburg, Texas, 78624
2 bed • 2 bath • 6 guests • $1,299,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$93,137
Profit (Cash Flow)
-$20,275
Cap Rate
5.2%
Annual Revenue
AirDNA projects $215/night at 28% occupancy ($21,988)
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 (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
$61,652
Deductible property tax
$12,860
Your total deduction
$199,317
Your adjusted annual income
$150,000 - $199,317 = -$49,317
Taxes on -$49,317 (30%)
-$14,795
Your old tax bill
$45,000
Your new tax bill
-$14,795
Estimated tax savings
$59,795
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