635 E Camp St New Braunfels, Texas, 78130-4211
3 bed • 2 bath • 9 guests • $600,000
Annual Revenue
$59,608
Profit (Cash Flow)
-$2,285
Cap Rate
6.4%
Annual Revenue
AirDNA projects $340/night at 48% occupancy ($59,608)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.55% 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
-1.55%
Cap Rate
6.36%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$86,048
Your adjusted annual income
$150,000 - $86,048 = $63,952
Taxes on $63,952 (30%)
$19,186
Your old tax bill
$45,000
Your new tax bill
$19,186
Estimated tax savings
$25,814
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