1425 Escarpment Rd New Braunfels, Texas, 78132
3 bed • 2 bath • 9 guests • $419,000
Annual Revenue
$74,400
Profit (Cash Flow)
$22,788
Cap Rate
12.2%
Annual Revenue
AirDNA projects $485/night at 42% occupancy ($74,400)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.72% 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
21.72%
Cap Rate
12.18%
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
$19,886
Deductible property tax
$4,148
Your total deduction
$36,196
Your adjusted annual income
$150,000 - $36,196 = $113,804
Taxes on $113,804 (30%)
$34,141
Your old tax bill
$45,000
Your new tax bill
$34,141
Estimated tax savings
$10,859
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