1174 Mooncrest Dr
New Braunfels, Texas, 78130-3551
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$58,907
Profit (Cash Flow)
$13,965
Cap Rate
10.7%
Annual Revenue
AirDNA projects $336/night at 48% occupancy ($58,907)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.69% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.69%
Cap Rate
10.73%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$35,577
Your adjusted annual income
$150,000 - $35,577 = $114,423
Taxes on $114,423 (30%)
$34,327
Your old tax bill
$45,000
Your new tax bill
$34,327
Estimated tax savings
$10,673
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