8414 Zodiac Dr
Universal City, Texas, 78148-2611
4 bed • 3 bath • 12 guests • $309,000
Annual Revenue
$62,128
Profit (Cash Flow)
$19,527
Cash on Cash Return
23.9%
Annual Revenue
AirDNA projects $378/night at 45% occupancy ($62,128).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.86% 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
23.86%
Cap Rate
13.06%
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
$14,665
Deductible property tax
$3,059
Your total deduction
$29,645
Your adjusted annual income
$150,000 - $29,645 = $120,354
Taxes on $120,354 (30%)
$36,106
Your old tax bill
$45,000
Your new tax bill
$36,106
Estimated tax savings
$8,893
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