13611 Woodstone Way San Antonio, Texas, 78233-5330
3 bed • 2.5 bath • 10 guests • $240,000
Annual Revenue
$44,596
Profit (Cash Flow)
$8,931
Cap Rate
10.5%
Annual Revenue
AirDNA projects $222/night at 55% occupancy ($44,596)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.99% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.99%
Cap Rate
10.46%
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
$11,391
Deductible property tax
$2,376
Your total deduction
$25,575
Your adjusted annual income
$150,000 - $25,575 = $124,425
Taxes on $124,425 (30%)
$37,327
Your old tax bill
$45,000
Your new tax bill
$37,327
Estimated tax savings
$7,673
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