354 E Faust St
New Braunfels, Texas, 78130-4645
3 bed • 2 bath • 6 guests • $568,000
Annual Revenue
$50,017
Profit (Cash Flow)
-$8,470
Cap Rate
5.3%
Annual Revenue
AirDNA projects $334/night at 41% occupancy ($50,017)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.08%
Cap Rate
5.25%
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
$26,958
Deductible property tax
$5,623
Your total deduction
$87,854
Your adjusted annual income
$150,000 - $87,854 = $62,146
Taxes on $62,146 (30%)
$18,644
Your old tax bill
$45,000
Your new tax bill
$18,644
Estimated tax savings
$26,356
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