210 Topaz Dr
New Braunfels, Texas, 78130
4 bed • 3 bath • 8 guests • $290,000
Annual Revenue
$78,622
Profit (Cash Flow)
$35,161
Cash on Cash Return
45.4%
Annual Revenue
AirDNA projects $458/night at 47% occupancy ($78,622).
Occupancy Rate
Avg Daily Rate
Return Metrics
45.39% 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
45.39%
Cap Rate
18.86%
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
$13,763
Deductible property tax
$2,870
Your total deduction
$11,412
Your adjusted annual income
$150,000 - $11,412 = $138,587
Taxes on $138,587 (30%)
$41,576
Your old tax bill
$45,000
Your new tax bill
$41,576
Estimated tax savings
$3,423
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