400 Black Bass Rd Lakehills, Texas, 78063-6404
4 bed • 2 bath • 8 guests • $315,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$69,250
Profit (Cash Flow)
$25,328
Cap Rate
14.8%
Annual Revenue
AirDNA projects $474/night at 40% occupancy ($69,250)
Occupancy Rate
Avg Daily Rate
Return Metrics
30.53% 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
30.53%
Cap Rate
14.78%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$19,811
Your adjusted annual income
$150,000 - $19,811 = $130,189
Taxes on $130,189 (30%)
$39,057
Your old tax bill
$45,000
Your new tax bill
$39,057
Estimated tax savings
$5,943
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