1604 Gruene Cove New Braunfels, Texas, 78130-3151
3 bed • 3 bath • 8 guests
Est. $2,638/mo

Inquire about this property
Contact Agent
$77,680
Annual Revenue
Projected nightly rate is $409/night at 52% occupancy.
Top 101% of comparables
Top 101% of comparables
$17,400
Profit
Revenue
$77,680
Operating Expenses
$23,178
Operating Income
$54,502
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$17,400
$135,250
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$8,750
Closing Costs
$16,500
Total
$135,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.86%
Cap Rate
9.9%
STR 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 est deduction will be...
Deductible mortgage interest
$26,104
Deductible property tax
$5,445
Your total deduction
$38,295
Your adjusted annual income
$150,000 - $38,295 = $111,705
Taxes on $111,705 (30%)
$33,512
Your old tax bill
$45,000
Your new tax bill
$33,512
Estimated tax savings
$11,488
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com