1604 Gruene Cove
New Braunfels, Texas, 78130-3151
3 bed • 3 bath • 8 guests • $550,000
Annual Revenue
$77,680
Profit (Cash Flow)
$16,809
Cash on Cash Return
12.4%
Annual Revenue
AirDNA projects $409/night at 52% occupancy ($77,680).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.42% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.42%
Cap Rate
9.8%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$64,077
Your adjusted annual income
$150,000 - $64,077 = $85,922
Taxes on $85,922 (30%)
$25,776
Your old tax bill
$45,000
Your new tax bill
$25,776
Estimated tax savings
$19,223
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