327 Mapuana Rd Sadler, Texas, 76264-2778
3 bed • 2 bath • 3 guests • $179,000
Annual Revenue
$59,140
Profit (Cash Flow)
$25,700
Cap Rate
21.1%
Annual Revenue
AirDNA projects $253/night at 64% occupancy ($59,140)
Occupancy Rate
Avg Daily Rate
Return Metrics
51.74% 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
51.74%
Cap Rate
21.1%
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
$8,496
Deductible property tax
$1,772
Your total deduction
$434
Your adjusted annual income
$150,000 - $434 = $149,566
Taxes on $149,566 (30%)
$44,870
Your old tax bill
$45,000
Your new tax bill
$44,870
Estimated tax savings
$130
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