139 E Rosewood Ave
San Antonio, Texas, 78212-2328
2 bed • 3 bath • 8 guests • $750,000
Annual Revenue
$43,931
Profit (Cash Flow)
-$26,051
Cash on Cash Return
-14.5%
Annual Revenue
AirDNA projects $194/night at 62% occupancy ($43,931).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.53% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.53%
Cap Rate
3.27%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$133,023
Your adjusted annual income
$150,000 - $133,023 = $16,976
Taxes on $16,976 (30%)
$5,092
Your old tax bill
$45,000
Your new tax bill
$5,092
Estimated tax savings
$39,907
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