311 Lakeview Blvd
New Braunfels, Texas, 78130-5230
3 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$76,657
Profit (Cash Flow)
$12,547
Cash on Cash Return
8.6%
Annual Revenue
AirDNA projects $318/night at 66% occupancy ($76,657).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.56% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.56%
Cap Rate
8.83%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$75,023
Your adjusted annual income
$150,000 - $75,023 = $74,976
Taxes on $74,976 (30%)
$22,493
Your old tax bill
$45,000
Your new tax bill
$22,493
Estimated tax savings
$22,506
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