241 High Low Dr
New Braunfels, Texas, 78132
1 bed • 1 bath • 2 guests • $465,000
Annual Revenue
$39,303
Profit (Cash Flow)
-$10,841
Cash on Cash Return
-9.7%
Annual Revenue
AirDNA projects $211/night at 51% occupancy ($39,303).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.74% 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
-9.74%
Cap Rate
4.41%
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
$22,069
Deductible property tax
$4,603
Your total deduction
$77,216
Your adjusted annual income
$150,000 - $77,216 = $72,783
Taxes on $72,783 (30%)
$21,834
Your old tax bill
$45,000
Your new tax bill
$21,834
Estimated tax savings
$23,165
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