968 Brushy Crk Trl
Bandera, Texas, 78003
3 bed • 2 bath • 10 guests • $250,000
Annual Revenue
$63,917
Profit (Cash Flow)
$9,614
Cash on Cash Return
14.6%
Annual Revenue
AirDNA projects $308/night at 71% occupancy ($79,871).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.56% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.56%
Cap Rate
11.22%
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
$12,686
Deductible property tax
$3,425
Your total deduction
$30,234
Your adjusted annual income
$150,000 - $30,234 = $119,765
Taxes on $119,765 (30%)
$35,929
Your old tax bill
$45,000
Your new tax bill
$35,929
Estimated tax savings
$9,070
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