1208 N Academy Ave New Braunfels, Texas, 78130
1 bed • 1 bath • 4 guests • $370,000
Annual Revenue
$39,505
Profit (Cash Flow)
-$4,259
Cap Rate
5.6%
Annual Revenue
AirDNA projects $208/night at 52% occupancy ($39,505)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.76% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.76%
Cap Rate
5.59%
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
$17,561
Deductible property tax
$3,663
Your total deduction
$55,727
Your adjusted annual income
$150,000 - $55,727 = $94,273
Taxes on $94,273 (30%)
$28,282
Your old tax bill
$45,000
Your new tax bill
$28,282
Estimated tax savings
$16,718
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