205 Kaylee Chase Cibolo, Texas, 78108-2304
4 bed • 3 bath • 8 guests
Est. $1,487/mo

Inquire about this property
Contact Agent
$53,143
Annual Revenue
AirDNA projects $291/night at 50% occupancy ($53,143).
Top 101% of comparables
Top 101% of comparables
$12,243
Profit
Revenue
$53,143
Operating Expenses
$19,989
Operating Income
$33,154
Mortgage & Taxes
$20,912
Profit (Cash Flow)
$12,243
$82,050
Cash Investment
Down Payment
$62,000
Renos & Furnishing
$10,750
Closing Costs
$9,300
Total
$82,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.92%
Cap Rate
10.69%
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
$14,713
Deductible property tax
$3,069
Your total deduction
$56,847
Your adjusted annual income
$150,000 - $56,847 = $93,153
Taxes on $93,153 (30%)
$27,946
Your old tax bill
$45,000
Your new tax bill
$27,946
Estimated tax savings
$17,054
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com