7200 Cordelia Ct
Austin, Texas, 78741-6658
5 bed • 2 bath • 5 guests • $500,000
Annual Revenue
$68,801
Profit (Cash Flow)
$12,456
Cash on Cash Return
9.8%
Annual Revenue
AirDNA projects $474/night at 55% occupancy ($95,219).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.77% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.77%
Cap Rate
9.23%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$63,985
Your adjusted annual income
$150,000 - $63,985 = $86,014
Taxes on $86,014 (30%)
$25,804
Your old tax bill
$45,000
Your new tax bill
$25,804
Estimated tax savings
$19,195
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