241 High Low Dr New Braunfels, Texas, 78132
1 bed • 1 bath • 2 guests
Est. $2,230/mo

Inquire about this property
Contact Agent
$39,304
Annual Revenue
Projected nightly rate is $211/night at 51% occupancy.
Top 101% of comparables
Top 101% of comparables
-$10,253
Profit
Revenue
$39,304
Operating Expenses
$18,190
Operating Income
$21,114
Mortgage & Taxes
$31,367
Profit (Cash Flow)
-$10,253
$111,200
Cash Investment
Down Payment
$93,000
Renos & Furnishing
$4,250
Closing Costs
$13,950
Total
$111,200
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.22%
Cap Rate
4.54%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$56,906
Your adjusted annual income
$150,000 - $56,906 = $93,094
Taxes on $93,094 (30%)
$27,928
Your old tax bill
$45,000
Your new tax bill
$27,928
Estimated tax savings
$17,072
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com