1043 Lone Star Dr
New Braunfels, Texas, 78130-2937
3 bed • 2 bath • 8 guests • $1,200,000
Annual Revenue
$80,536
Profit (Cash Flow)
-$24,553
Cash on Cash Return
-8.6%
Annual Revenue
AirDNA projects $450/night at 49% occupancy ($80,536).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.63% 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
-8.63%
Cap Rate
4.69%
Tax Calculator
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
$56,953
Deductible property tax
$11,879
Your total deduction
$194,243
Your adjusted annual income
$150,000 - $194,243 = -$44,243
Taxes on -$44,243 (30%)
-$13,273
Your old tax bill
$45,000
Your new tax bill
-$13,273
Estimated tax savings
$58,273
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