1242 Ervendberg Ave
New Braunfels, Texas, 78130-3314
7 bed • 4 bath • 18 guests • $3,750,000
Annual Revenue
$323,620
Profit (Cash Flow)
$14,910
Cash on Cash Return
1.7%
Annual Revenue
AirDNA projects $1303/night at 68% occupancy ($323,620).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.69% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.69%
Cap Rate
7.14%
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
$177,978
Deductible property tax
$37,125
Your total deduction
$509,229
Your adjusted annual income
$150,000 - $509,229 = -$359,229
Taxes on -$359,229 (30%)
-$107,768
Your old tax bill
$45,000
Your new tax bill
-$107,768
Estimated tax savings
$152,768
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