409 W 3rd St Georgetown, Texas, 78626-4916
3 bed • 2 bath • 6 guests • $434,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$52,595
Profit (Cash Flow)
-$2,074
Cap Rate
7.4%
Annual Revenue
AirDNA projects $303/night at 60% occupancy ($66,401).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.91% 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
-1.91%
Cap Rate
7.39%
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 est deduction will be...
Deductible mortgage interest
$21,189
Deductible property tax
$8,723
Your total deduction
$63,249
Your adjusted annual income
$150,000 - $63,249 = $86,751
Taxes on $86,751 (30%)
$26,025
Your old tax bill
$45,000
Your new tax bill
$26,025
Estimated tax savings
$18,975
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 recomend LearnLikeACPA.com