968 Brushy Creek Rd
Bandera, Texas, 78003
3 bed • 2 bath • 10 guests • $250,000
Annual Revenue
$79,871
Profit (Cash Flow)
$38,948
Cash on Cash Return
59.0%
Annual Revenue
AirDNA projects $308/night at 71% occupancy ($79,871).
Occupancy Rate
Avg Daily Rate
Return Metrics
59.01% 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
59.01%
Cap Rate
22.32%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$713
Your adjusted annual income
$150,000 - $713 = $149,286
Taxes on $149,286 (30%)
$44,786
Your old tax bill
$45,000
Your new tax bill
$44,786
Estimated tax savings
$213
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