623 Northern Lights Dr New Braunfels, Texas, 78130
3 bed • 2 bath • 9 guests • $284,000
Annual Revenue
$68,096
Profit (Cash Flow)
$26,412
Cap Rate
16.0%
Annual Revenue
AirDNA projects $316/night at 59% occupancy ($68,096)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.77% 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
35.77%
Cap Rate
16.04%
Tax Calculator (USA)
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
$13,479
Deductible property tax
$2,812
Your total deduction
$14,097
Your adjusted annual income
$150,000 - $14,097 = $135,903
Taxes on $135,903 (30%)
$40,771
Your old tax bill
$45,000
Your new tax bill
$40,771
Estimated tax savings
$4,229
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