3516 Meridian
Schertz, Texas, 78154-1298
3 bed • 3 bath • 6 guests • $325,000
Annual Revenue
$39,972
Profit (Cash Flow)
-$816
Cash on Cash Return
-1.0%
Annual Revenue
AirDNA projects $171/night at 64% occupancy ($39,972).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.97% 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
-0.97%
Cap Rate
6.49%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$50,909
Your adjusted annual income
$150,000 - $50,909 = $99,090
Taxes on $99,090 (30%)
$29,727
Your old tax bill
$45,000
Your new tax bill
$29,727
Estimated tax savings
$15,272
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