67 Texas Yucca St
Fredericksburg, Texas, 78624-6630
3 bed • 1 bath • 6 guests • $399,000
Annual Revenue
$80,116
Profit (Cash Flow)
$29,117
Cash on Cash Return
29.1%
Annual Revenue
AirDNA projects $535/night at 41% occupancy ($80,116).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.11% 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
29.11%
Cap Rate
14.04%
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
$18,936
Deductible property tax
$3,950
Your total deduction
$30,784
Your adjusted annual income
$150,000 - $30,784 = $119,215
Taxes on $119,215 (30%)
$35,764
Your old tax bill
$45,000
Your new tax bill
$35,764
Estimated tax savings
$9,235
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