1174 Mooncrest Dr
New Braunfels, Texas, 78130-3551
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$58,906
Profit (Cash Flow)
$13,964
Cash on Cash Return
15.7%
Annual Revenue
AirDNA projects $336/night at 48% occupancy ($58,906).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.69% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.69%
Cap Rate
10.73%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$39,385
Your adjusted annual income
$150,000 - $39,385 = $110,614
Taxes on $110,614 (30%)
$33,184
Your old tax bill
$45,000
Your new tax bill
$33,184
Estimated tax savings
$11,815
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