1828 Nolan St San Antonio, Texas, 78202-2447
2 bed • 1 bath • 4 guests • $80,000
Annual Revenue
$30,461
Profit (Cash Flow)
$7,433
Cap Rate
16.0%
Annual Revenue
AirDNA projects $139/night at 60% occupancy ($30,461)
Occupancy Rate
Avg Daily Rate
Return Metrics
30.15% 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
30.15%
Cap Rate
16.02%
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
$3,797
Deductible property tax
$792
Your total deduction
$4,725
Your adjusted annual income
$150,000 - $4,725 = $145,275
Taxes on $145,275 (30%)
$43,583
Your old tax bill
$45,000
Your new tax bill
$43,583
Estimated tax savings
$1,417
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