17802 Maui Sands San Antonio, Texas, 78255-3345
5 bed • 4 bath • 16 guests • $715,000
Annual Revenue
$147,018
Profit (Cash Flow)
$65,998
Cap Rate
16.0%
Annual Revenue
AirDNA projects $694/night at 58% occupancy ($147,018)
Occupancy Rate
Avg Daily Rate
Return Metrics
37.19% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.19%
Cap Rate
15.97%
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
$33,935
Deductible property tax
$7,078
Your total deduction
$34,363
Your adjusted annual income
$150,000 - $34,363 = $115,637
Taxes on $115,637 (30%)
$34,691
Your old tax bill
$45,000
Your new tax bill
$34,691
Estimated tax savings
$10,309
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