4222 Trail de Paris
Canyon Lake, Texas, 78132
3 bed • 2 bath • 10 guests • $320,000
Annual Revenue
$67,979
Profit (Cash Flow)
$23,885
Cash on Cash Return
29.1%
Annual Revenue
AirDNA projects $396/night at 47% occupancy ($67,979).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.09% 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
29.09%
Cap Rate
14.2%
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
$15,187
Deductible property tax
$3,167
Your total deduction
$25,362
Your adjusted annual income
$150,000 - $25,362 = $124,637
Taxes on $124,637 (30%)
$37,391
Your old tax bill
$45,000
Your new tax bill
$37,391
Estimated tax savings
$7,608
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