1242 Clearwater Dr New Braunfels, Texas, 78130-3015
4 bed • 3 bath • 8 guests • $500,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$160,306
Profit (Cash Flow)
$92,066
Cap Rate
25.2%
Annual Revenue
AirDNA projects $798/night at 55% occupancy ($160,306)
Occupancy Rate
Avg Daily Rate
Return Metrics
73.21% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
73.21%
Cap Rate
25.15%
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
$23,731
Deductible property tax
$4,950
Your total deduction
-$21,559
Your adjusted annual income
$150,000 - -$21,559 = $171,559
Taxes on $171,559 (30%)
$51,468
Your old tax bill
$45,000
Your new tax bill
$51,468
Estimated tax savings
-$6,468
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