3061 Nister
New Braunfels, Texas, 78130
4 bed • 2 bath • 12 guests • $495,000
Annual Revenue
$92,041
Profit (Cash Flow)
$33,972
Cash on Cash Return
27.3%
Annual Revenue
AirDNA projects $724/night at 56% occupancy ($148,084).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.31% 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
27.31%
Cap Rate
13.41%
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
$19,928
Deductible property tax
$6,633
Your total deduction
$39,632
Your adjusted annual income
$150,000 - $39,632 = $110,367
Taxes on $110,367 (30%)
$33,110
Your old tax bill
$45,000
Your new tax bill
$33,110
Estimated tax savings
$11,889
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