231 Long Creek Blvd
New Braunfels, Texas, 78130-8270
3 bed • 3 bath • 9 guests • $550,000
Annual Revenue
$0
Profit (Cash Flow)
-$50,772
Cash on Cash Return
-37.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-37.53% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-37.53%
Cap Rate
-2.48%
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
$131,658
Your adjusted annual income
$150,000 - $131,658 = $18,341
Taxes on $18,341 (30%)
$5,502
Your old tax bill
$45,000
Your new tax bill
$5,502
Estimated tax savings
$39,497
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