775 Pinehurst Dr New Braunfels, Texas, 78130-2449
3 bed • 2 bath • 10 guests • $310,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$63,045
Profit (Cash Flow)
$20,265
Cap Rate
13.3%
Annual Revenue
AirDNA projects $421/night at 41% occupancy ($63,045)
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 (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
$14,713
Deductible property tax
$3,069
Your total deduction
$23,804
Your adjusted annual income
$150,000 - $23,804 = $126,196
Taxes on $126,196 (30%)
$37,859
Your old tax bill
$45,000
Your new tax bill
$37,859
Estimated tax savings
$7,141
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