354 E Faust St
New Braunfels, Texas, 78130-4645
3 bed • 2 bath • 6 guests • $568,000
Annual Revenue
$50,016
Profit (Cash Flow)
-$8,469
Cash on Cash Return
-6.1%
Annual Revenue
AirDNA projects $334/night at 41% occupancy ($50,016).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.08% 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
-6.08%
Cap Rate
5.25%
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
$26,957
Deductible property tax
$5,623
Your total deduction
$91,662
Your adjusted annual income
$150,000 - $91,662 = $58,337
Taxes on $58,337 (30%)
$17,501
Your old tax bill
$45,000
Your new tax bill
$17,501
Estimated tax savings
$27,498
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