1554 Gruene Rd
New Braunfels, Texas, 78130
3 bed • 3 bath • 10 guests • $450,000
Annual Revenue
$83,768
Profit (Cash Flow)
$28,850
Cash on Cash Return
25.7%
Annual Revenue
AirDNA projects $417/night at 55% occupancy ($83,768).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.7% 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
25.7%
Cap Rate
13.15%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$38,347
Your adjusted annual income
$150,000 - $38,347 = $111,652
Taxes on $111,652 (30%)
$33,495
Your old tax bill
$45,000
Your new tax bill
$33,495
Estimated tax savings
$11,504
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