320 Texas Ave
Kingsland, Texas, 78639
4 bed • 4 bath • 8 guests • $279,000
Annual Revenue
$107,531
Profit (Cash Flow)
$56,172
Cash on Cash Return
91.8%
Annual Revenue
AirDNA projects $499/night at 59% occupancy ($107,531).
Occupancy Rate
Avg Daily Rate
Return Metrics
91.75% 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
91.75%
Cap Rate
28.62%
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
$15,185
Deductible property tax
$4,185
Your total deduction
-$12,458
Your adjusted annual income
$150,000 - -$12,458 = $162,458
Taxes on $162,458 (30%)
$48,737
Your old tax bill
$45,000
Your new tax bill
$48,737
Estimated tax savings
-$3,737
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