1019 Allen Ave
New Braunfels, Texas, 78130-4905
4 bed • 4 bath • 10 guests • $800,000
Annual Revenue
$133,033
Profit (Cash Flow)
$48,095
Cap Rate
12.8%
Annual Revenue
AirDNA projects $639/night at 57% occupancy ($133,033)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.66% 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
24.66%
Cap Rate
12.75%
Tax Calculator (USA)
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
$37,969
Deductible property tax
$7,920
Your total deduction
$63,514
Your adjusted annual income
$150,000 - $63,514 = $86,486
Taxes on $86,486 (30%)
$25,946
Your old tax bill
$45,000
Your new tax bill
$25,946
Estimated tax savings
$19,054
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