535 Walnut Heights Blvd
New Braunfels, Texas, 78130-2342
5 bed • 3.5 bath • 10 guests • $295,000
Annual Revenue
$120,063
Profit (Cash Flow)
$70,878
Cash on Cash Return
87.8%
Annual Revenue
AirDNA projects $587/night at 56% occupancy ($120,063).
Occupancy Rate
Avg Daily Rate
Return Metrics
87.8% 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
87.8%
Cap Rate
30.77%
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
$14,001
Deductible property tax
$2,920
Your total deduction
-$22,258
Your adjusted annual income
$150,000 - -$22,258 = $172,258
Taxes on $172,258 (30%)
$51,677
Your old tax bill
$45,000
Your new tax bill
$51,677
Estimated tax savings
-$6,677
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