1604 Gruene Cove
New Braunfels, Texas, 78130-3151
3 bed • 3 bath • 8 guests • $550,000
Annual Revenue
$77,680
Profit (Cash Flow)
$16,810
Cap Rate
9.8%
Annual Revenue
AirDNA projects $409/night at 52% occupancy ($77,680)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.42% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.42%
Cap Rate
9.8%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$60,157
Your adjusted annual income
$150,000 - $60,157 = $89,843
Taxes on $89,843 (30%)
$26,953
Your old tax bill
$45,000
Your new tax bill
$26,953
Estimated tax savings
$18,047
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