1262 Sleepy Hollow Ln New Braunfels, Texas, 78130-3339
3 bed • 2 bath • 10 guests • $1,300,000
Annual Revenue
$78,345
Profit (Cash Flow)
-$33,204
Cap Rate
4.2%
Annual Revenue
AirDNA projects $429/night at 50% occupancy ($78,345)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.79% 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
-10.79%
Cap Rate
4.19%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$212,775
Your adjusted annual income
$150,000 - $212,775 = -$62,775
Taxes on -$62,775 (30%)
-$18,832
Your old tax bill
$45,000
Your new tax bill
-$18,832
Estimated tax savings
$63,832
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