1554 Gruene Rd New Braunfels, Texas, 78130
3 bed • 3 bath • 10 guests • $450,000
Annual Revenue
$83,769
Profit (Cash Flow)
$28,851
Cap Rate
13.2%
Annual Revenue
AirDNA projects $417/night at 55% occupancy ($83,769)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.7% 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
25.7%
Cap Rate
13.15%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$34,428
Your adjusted annual income
$150,000 - $34,428 = $115,572
Taxes on $115,572 (30%)
$34,672
Your old tax bill
$45,000
Your new tax bill
$34,672
Estimated tax savings
$10,328
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