635 E Camp St New Braunfels, Texas, 78130-4211
3 bed • 2 bath • 9 guests
Est. $2,878/mo

Inquire about this property
Contact Agent
$59,608
Annual Revenue
Projected nightly rate is $340/night at 48% occupancy.
Top 101% of comparables
Top 101% of comparables
-$1,695
Profit
Revenue
$59,608
Operating Expenses
$20,829
Operating Income
$38,779
Mortgage & Taxes
$40,474
Profit (Cash Flow)
-$1,695
$146,500
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$8,500
Closing Costs
$18,000
Total
$146,500
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.15%
Cap Rate
6.46%
STR 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 est deduction will be...
Deductible mortgage interest
$28,477
Deductible property tax
$5,940
Your total deduction
$62,309
Your adjusted annual income
$150,000 - $62,309 = $87,691
Taxes on $87,691 (30%)
$26,307
Your old tax bill
$45,000
Your new tax bill
$26,307
Estimated tax savings
$18,693
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com