945 Stagecoach Dr
Canyon Lake, Texas, 78133
3 bed • 3 bath • 10 guests • $488,000
Annual Revenue
$61,536
Profit (Cash Flow)
$6,940
Cash on Cash Return
5.7%
Annual Revenue
AirDNA projects $351/night at 48% occupancy ($61,536).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.73% 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
5.73%
Cap Rate
8.16%
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
$23,160
Deductible property tax
$4,831
Your total deduction
$65,454
Your adjusted annual income
$150,000 - $65,454 = $84,545
Taxes on $84,545 (30%)
$25,363
Your old tax bill
$45,000
Your new tax bill
$25,363
Estimated tax savings
$19,636
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