311 Fulton St
Fredericksburg, Texas, 78624-4047
3 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$73,633
Profit (Cash Flow)
$9,916
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $448/night at 45% occupancy ($73,633).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.76% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.76%
Cap Rate
8.39%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$77,654
Your adjusted annual income
$150,000 - $77,654 = $72,345
Taxes on $72,345 (30%)
$21,703
Your old tax bill
$45,000
Your new tax bill
$21,703
Estimated tax savings
$23,296
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