349 Willow View
Cibolo, Texas, 78108-2296
4 bed • 3 bath • 12 guests • $340,000
Annual Revenue
$52,796
Profit (Cash Flow)
$9,320
Cash on Cash Return
10.5%
Annual Revenue
AirDNA projects $295/night at 49% occupancy ($52,796).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.47% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.47%
Cap Rate
9.48%
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
$16,136
Deductible property tax
$3,365
Your total deduction
$44,098
Your adjusted annual income
$150,000 - $44,098 = $105,901
Taxes on $105,901 (30%)
$31,770
Your old tax bill
$45,000
Your new tax bill
$31,770
Estimated tax savings
$13,229
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