1311 Marys Cv Dr
New Braunfels, Texas, 78130-2990
4 bed • 4 bath • 10 guests • $800,000
Annual Revenue
$204,825
Profit (Cash Flow)
$110,554
Cap Rate
20.6%
Annual Revenue
AirDNA projects $837/night at 67% occupancy ($204,825)
Occupancy Rate
Avg Daily Rate
Return Metrics
56.69% 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
56.69%
Cap Rate
20.56%
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
$1,054
Your adjusted annual income
$150,000 - $1,054 = $148,946
Taxes on $148,946 (30%)
$44,684
Your old tax bill
$45,000
Your new tax bill
$44,684
Estimated tax savings
$316
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