872 Townsend Dr
Bolivar Peninsula, Texas, 77650
2 bed • 1 bath • 6 guests • $230,000
Annual Revenue
$51,828
Profit (Cash Flow)
$15,666
Cash on Cash Return
26.5%
Annual Revenue
AirDNA projects $258/night at 55% occupancy ($51,828).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.48% 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
26.48%
Cap Rate
13.55%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$19,824
Your adjusted annual income
$150,000 - $19,824 = $130,175
Taxes on $130,175 (30%)
$39,052
Your old tax bill
$45,000
Your new tax bill
$39,052
Estimated tax savings
$5,947
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