920 Albert St New Braunfels, Texas, 78130-3346
6 bed • 5 bath • 14 guests • $2,000,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$259,977
Profit (Cash Flow)
$77,596
Cap Rate
10.6%
Annual Revenue
AirDNA projects $1,343/night at 53% occupancy ($259,977)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.32% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.32%
Cap Rate
10.62%
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
$94,922
Deductible property tax
$19,800
Your total deduction
$199,078
Your adjusted annual income
$150,000 - $199,078 = -$49,078
Taxes on -$49,078 (30%)
-$14,723
Your old tax bill
$45,000
Your new tax bill
-$14,723
Estimated tax savings
$59,723
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