400 Black Bass Rd
Lakehills, Texas, 78063-6404
4 bed • 2 bath • 8 guests • $315,000
Annual Revenue
$69,250
Profit (Cash Flow)
$25,327
Cash on Cash Return
30.5%
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
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
$24,514
Your adjusted annual income
$150,000 - $24,514 = $125,485
Taxes on $125,485 (30%)
$37,645
Your old tax bill
$45,000
Your new tax bill
$37,645
Estimated tax savings
$7,354
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