311 Lakeview Blvd New Braunfels, Texas, 78130-5230
3 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$76,657
Profit (Cash Flow)
$12,548
Cap Rate
8.8%
Annual Revenue
AirDNA projects $318/night at 66% occupancy ($76,657)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.56% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.56%
Cap Rate
8.83%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$71,215
Your adjusted annual income
$150,000 - $71,215 = $78,785
Taxes on $78,785 (30%)
$23,635
Your old tax bill
$45,000
Your new tax bill
$23,635
Estimated tax savings
$21,365
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