775 Pinehurst Dr
New Braunfels, Texas, 78130-2449
3 bed • 2 bath • 10 guests • $310,000
Annual Revenue
$63,044
Profit (Cash Flow)
$20,264
Cash on Cash Return
25.4%
Annual Revenue
AirDNA projects $421/night at 41% occupancy ($63,044).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.39% 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
25.39%
Cap Rate
13.28%
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
$14,712
Deductible property tax
$3,068
Your total deduction
$27,611
Your adjusted annual income
$150,000 - $27,611 = $122,388
Taxes on $122,388 (30%)
$36,716
Your old tax bill
$45,000
Your new tax bill
$36,716
Estimated tax savings
$8,283
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