424 Pearl Chase Cibolo, Texas, 78108-4426
4 bed • 2 bath • 8 guests • $340,000
Annual Revenue
$42,734
Profit (Cash Flow)
$566
Cap Rate
6.9%
Annual Revenue
AirDNA projects $234/night at 50% occupancy ($42,734)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.63% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.63%
Cap Rate
6.91%
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
$16,137
Deductible property tax
$3,366
Your total deduction
$47,988
Your adjusted annual income
$150,000 - $47,988 = $102,012
Taxes on $102,012 (30%)
$30,603
Your old tax bill
$45,000
Your new tax bill
$30,603
Estimated tax savings
$14,397
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