8410 Athenian
Universal City, Texas, 78148-2602
3 bed • 3 bath • 10 guests • $380,000
Annual Revenue
$42,989
Profit (Cash Flow)
-$1,911
Cash on Cash Return
-2.0%
Annual Revenue
AirDNA projects $214/night at 55% occupancy ($42,989).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.98% 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
-1.98%
Cap Rate
6.24%
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
$18,035
Deductible property tax
$3,761
Your total deduction
$59,522
Your adjusted annual income
$150,000 - $59,522 = $90,477
Taxes on $90,477 (30%)
$27,143
Your old tax bill
$45,000
Your new tax bill
$27,143
Estimated tax savings
$17,856
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