205 Calgary Ln San Marcos, Texas, 78666
4 bed • 3 bath • 8 guests
Est. $1,866/mo

Inquire about this property
Contact Agent
$74,882
Annual Revenue
Projected nightly rate is $402/night at 51% occupancy.
Top 101% of comparables
Top 101% of comparables
$25,827
Profit
Revenue
$74,882
Operating Expenses
$22,815
Operating Income
$52,068
Mortgage & Taxes
$26,241
Profit (Cash Flow)
$25,827
$100,220
Cash Investment
Down Payment
$77,800
Renos & Furnishing
$10,750
Closing Costs
$11,670
Total
$100,220
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.77%
Cap Rate
13.38%
STR 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 est deduction will be...
Deductible mortgage interest
$18,462
Deductible property tax
$3,851
Your total deduction
$14,194
Your adjusted annual income
$150,000 - $14,194 = $135,806
Taxes on $135,806 (30%)
$40,742
Your old tax bill
$45,000
Your new tax bill
$40,742
Estimated tax savings
$4,258
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com