693 Riviera Dr
Canyon Lake, Texas, 78133-4090
3 bed • 2 bath • 10 guests • $1,250,000
Annual Revenue
$55,948
Profit (Cash Flow)
-$49,317
Cash on Cash Return
-16.7%
Annual Revenue
AirDNA projects $333/night at 46% occupancy ($55,948).
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.66% 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
-16.66%
Cap Rate
2.79%
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
$59,326
Deductible property tax
$12,374
Your total deduction
$225,851
Your adjusted annual income
$150,000 - $225,851 = -$75,851
Taxes on -$75,851 (30%)
-$22,755
Your old tax bill
$45,000
Your new tax bill
-$22,755
Estimated tax savings
$67,755
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