BNBCalc Short Term Rental Investment Analysis 139 E Rosewood Ave, San Antonio, TX 78212, USA

2 bed • 3 bath • 8 guests • $750,000

BNB

Calc

Annual Revenue

$43,932

Profit (Cash Flow)

-$25,452

Cap Rate

3.4%

Annual Revenue

$43,932

AirDNA projects $194/night at 62% occupancy ($43,931).

BNB Calc projects a 62% occupancy rate, $194 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-14.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$25,452	-$50,904	-$76,356	-$101,808	-$127,260	-$254,521	-$763,565
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$747,047	$744,770	$743,188	$742,322	$742,194	$753,415	$1,056,881

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.19%

Cap Rate

3.35%

Return on Investment

2.46%

139 E Rosewood Ave San Antonio, Texas, 78212-2328

2 bed • 3 bath • 8 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$43,932

Annual Revenue

Projected nightly rate is $194/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$25,452

Profit

Revenue

$43,932

Operating Expenses

$18,791

Operating Income

$25,140

Mortgage & Taxes

$50,593

Profit (Cash Flow)

-$25,452

$179,250

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$6,750

Closing Costs

$22,500

Total

$179,250

DSCR Ratio

Weak

0.50

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.19%

Cap Rate

3.35%

Return on Investment

2.46%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$35,596

Deductible property tax

$7,425

Your total deduction

$100,685

Your adjusted annual income

$150,000 - $100,685 = $49,315

Taxes on $49,315 (30%)

$14,795

Your old tax bill

$45,000

Your new tax bill

$14,795

Estimated tax savings

$30,205

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com