124 Allens Bend Dr
New Braunfels, Texas, 78130-1945
5 bed • 5 bath • 10 guests • $1,000,000
Annual Revenue
$143,059
Profit (Cash Flow)
$43,329
Cap Rate
11.1%
Annual Revenue
AirDNA projects $768/night at 51% occupancy ($143,059)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.81% 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
17.81%
Cap Rate
11.07%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$96,088
Your adjusted annual income
$150,000 - $96,088 = $53,912
Taxes on $53,912 (30%)
$16,174
Your old tax bill
$45,000
Your new tax bill
$16,174
Estimated tax savings
$28,826
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