949 Eikel St
New Braunfels, Texas, 78130-5521
2 bed • 1 bath • 6 guests • $380,000
Annual Revenue
$46,009
Profit (Cash Flow)
$716
Cash on Cash Return
0.8%
Annual Revenue
AirDNA projects $247/night at 51% occupancy ($46,009).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.76% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.76%
Cap Rate
6.93%
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
$18,035
Deductible property tax
$3,761
Your total deduction
$55,295
Your adjusted annual income
$150,000 - $55,295 = $94,704
Taxes on $94,704 (30%)
$28,411
Your old tax bill
$45,000
Your new tax bill
$28,411
Estimated tax savings
$16,588
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