958 Delaine Dr
Corpus Christi, Texas, 78411-2322
5 bed • 3 bath • 10 guests • $255,000
Annual Revenue
$66,401
Profit (Cash Flow)
$26,893
Cash on Cash Return
37.7%
Annual Revenue
AirDNA projects $303/night at 60% occupancy ($66,401).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.66% 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
37.66%
Cap Rate
17.28%
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
$12,102
Deductible property tax
$2,524
Your total deduction
$16,173
Your adjusted annual income
$150,000 - $16,173 = $133,826
Taxes on $133,826 (30%)
$40,147
Your old tax bill
$45,000
Your new tax bill
$40,147
Estimated tax savings
$4,852
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