1524 Well St New Braunfels, Texas, 78130-3231
3 bed • 2 bath • 9 guests • $230,000
Annual Revenue
$67,829
Profit (Cash Flow)
$29,828
Cap Rate
19.7%
Annual Revenue
AirDNA projects $379/night at 49% occupancy ($67,829)
Occupancy Rate
Avg Daily Rate
Return Metrics
48.57% 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
48.57%
Cap Rate
19.7%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$3,295
Your adjusted annual income
$150,000 - $3,295 = $146,705
Taxes on $146,705 (30%)
$44,011
Your old tax bill
$45,000
Your new tax bill
$44,011
Estimated tax savings
$989
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