643 Magnolia Ln
Cottonwood Shores, Texas, 78657-9482
3 bed • 2 bath • 6 guests • $350,000
Annual Revenue
$60,484
Profit (Cash Flow)
$15,337
Cash on Cash Return
17.2%
Annual Revenue
AirDNA projects $345/night at 48% occupancy ($60,484).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.23% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.23%
Cap Rate
11.12%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$38,012
Your adjusted annual income
$150,000 - $38,012 = $111,987
Taxes on $111,987 (30%)
$33,596
Your old tax bill
$45,000
Your new tax bill
$33,596
Estimated tax savings
$11,403
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