1128 Stone Hollow
New Braunfels, Texas, 78130-2436
3 bed • 2 bath • 6 guests • $309,000
Annual Revenue
$48,069
Profit (Cash Flow)
$7,296
Cash on Cash Return
9.2%
Annual Revenue
AirDNA projects $321/night at 41% occupancy ($48,069).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.17% 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
9.17%
Cap Rate
9.1%
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
$14,665
Deductible property tax
$3,059
Your total deduction
$40,435
Your adjusted annual income
$150,000 - $40,435 = $109,564
Taxes on $109,564 (30%)
$32,869
Your old tax bill
$45,000
Your new tax bill
$32,869
Estimated tax savings
$12,130
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