1227 River Enclave New Braunfels, Texas, 78130-3539
6 bed • 4 bath • 14 guests • $800,000
Annual Revenue
$131,488
Profit (Cash Flow)
$46,750
Cap Rate
12.6%
Annual Revenue
AirDNA projects $1,079/night at 60% occupancy ($236,459)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.49% 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
23.49%
Cap Rate
12.58%
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
$65,626
Your adjusted annual income
$150,000 - $65,626 = $84,374
Taxes on $84,374 (30%)
$25,312
Your old tax bill
$45,000
Your new tax bill
$25,312
Estimated tax savings
$19,688
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