2932 Oak Hollow Dr
New Braunfels, Texas, 78132-5101
4 bed • 3 bath • 8 guests • $500,000
Annual Revenue
$70,506
Profit (Cash Flow)
$13,940
Cash on Cash Return
11.1%
Annual Revenue
AirDNA projects $508/night at 38% occupancy ($70,506).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.08% 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
11.08%
Cap Rate
9.53%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$61,381
Your adjusted annual income
$150,000 - $61,381 = $88,618
Taxes on $88,618 (30%)
$26,585
Your old tax bill
$45,000
Your new tax bill
$26,585
Estimated tax savings
$18,414
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