129 Dobie Blvd Cibolo, Texas, 78108-3235
3 bed • 1 bath • 6 guests
Est. $1,151/mo

Inquire about this property
Contact Agent
$40,958
Annual Revenue
AirDNA projects $178/night at 63% occupancy ($40,958.46).
Top 101% of comparables
Top 101% of comparables
$6,364
Profit
Revenue
$40,958
Operating Expenses
$18,405
Operating Income
$22,554
Mortgage & Taxes
$16,190
Profit (Cash Flow)
$6,364
$63,450
Cash Investment
Down Payment
$48,000
Renos & Furnishing
$8,250
Closing Costs
$7,200
Total
$63,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.03%
Cap Rate
9.39%
STR 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 est deduction will be...
Deductible mortgage interest
$11,391
Deductible property tax
$2,376
Your total deduction
$47,103
Your adjusted annual income
$150,000 - $47,103 = $102,897
Taxes on $102,897 (30%)
$30,869
Your old tax bill
$45,000
Your new tax bill
$30,869
Estimated tax savings
$14,131
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com