9811 Chelsea Cir
Schertz, Texas, 78154-1156
3 bed • 2 bath • 8 guests • $247,000
Annual Revenue
$40,761
Profit (Cash Flow)
$5,126
Cash on Cash Return
7.8%
Annual Revenue
AirDNA projects $180/night at 62% occupancy ($40,761).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.84% 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
7.84%
Cap Rate
8.81%
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
$11,722
Deductible property tax
$2,445
Your total deduction
$34,126
Your adjusted annual income
$150,000 - $34,126 = $115,873
Taxes on $115,873 (30%)
$34,762
Your old tax bill
$45,000
Your new tax bill
$34,762
Estimated tax savings
$10,237
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