1524 Well St New Braunfels, Texas, 78130-3231
4 bed • 3 bath • 6 guests • $230,000
Annual Revenue
$55,882
Profit (Cash Flow)
$20,106
Cap Rate
15.6%
Annual Revenue
AirDNA projects $383/night at 51% occupancy ($71,343)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.75% 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
26.75%
Cap Rate
15.58%
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
$10,545
Deductible property tax
$3,082
Your total deduction
$13,655
Your adjusted annual income
$150,000 - $13,655 = $136,345
Taxes on $136,345 (30%)
$40,904
Your old tax bill
$45,000
Your new tax bill
$40,904
Estimated tax savings
$4,096
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